[RAPID] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.61%
YoY- 364.29%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 27,869 25,084 23,587 18,490 17,201 43,302 31,100 -1.80%
PBT -1,243 625 -1,996 8,375 -2,305 22,398 10,055 -
Tax -4,745 -1,626 -500 -663 -613 -4,415 -1,617 19.63%
NP -5,988 -1,001 -2,496 7,712 -2,918 17,983 8,438 -
-
NP to SH -5,988 -1,001 -2,496 7,712 -2,918 17,983 8,438 -
-
Tax Rate - 260.16% - 7.92% - 19.71% 16.08% -
Total Cost 33,857 26,085 26,083 10,778 20,119 25,319 22,662 6.91%
-
Net Worth 121,016 126,000 125,942 128,672 121,036 124,903 72,875 8.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 1,711 839 -
Div Payout % - - - - - 9.52% 9.95% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 121,016 126,000 125,942 128,672 121,036 124,903 72,875 8.81%
NOSH 88,333 87,500 86,857 86,941 86,764 86,081 42,283 13.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -21.49% -3.99% -10.58% 41.71% -16.96% 41.53% 27.13% -
ROE -4.95% -0.79% -1.98% 5.99% -2.41% 14.40% 11.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.55 28.67 27.16 21.27 19.82 50.30 73.55 -13.14%
EPS -6.78 -1.14 -2.87 8.87 -3.36 20.89 19.96 -
DPS 0.00 0.00 0.00 0.00 0.00 1.99 2.00 -
NAPS 1.37 1.44 1.45 1.48 1.395 1.451 1.7235 -3.75%
Adjusted Per Share Value based on latest NOSH - 86,941
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.07 23.47 22.07 17.30 16.09 40.51 29.09 -1.80%
EPS -5.60 -0.94 -2.33 7.21 -2.73 16.82 7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.79 -
NAPS 1.1321 1.1787 1.1782 1.2037 1.1323 1.1685 0.6817 8.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.98 2.49 1.77 1.80 1.90 1.97 1.32 -
P/RPS 9.45 8.69 6.52 8.46 9.58 3.92 1.79 31.92%
P/EPS -43.96 -217.66 -61.59 20.29 -56.50 9.43 6.61 -
EY -2.27 -0.46 -1.62 4.93 -1.77 10.60 15.12 -
DY 0.00 0.00 0.00 0.00 0.00 1.01 1.52 -
P/NAPS 2.18 1.73 1.22 1.22 1.36 1.36 0.77 18.92%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 23/05/12 25/05/11 25/05/10 27/05/09 30/05/08 01/06/07 -
Price 3.22 2.67 1.53 1.74 1.90 2.06 1.40 -
P/RPS 10.21 9.31 5.63 8.18 9.58 4.10 1.90 32.31%
P/EPS -47.50 -233.39 -53.24 19.62 -56.50 9.86 7.02 -
EY -2.11 -0.43 -1.88 5.10 -1.77 10.14 14.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.97 1.43 -
P/NAPS 2.35 1.85 1.06 1.18 1.36 1.42 0.81 19.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment