[RAPID] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 244.08%
YoY- 210.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 21,268 26,829 26,164 26,678 28,248 21,786 21,194 0.23%
PBT -4,680 2,429 3,634 5,670 2,708 -3,635 -3,218 28.33%
Tax -780 -1,797 -1,397 -1,486 -1,492 -160 -270 102.70%
NP -5,460 632 2,237 4,184 1,216 -3,795 -3,489 34.75%
-
NP to SH -5,460 632 2,237 4,184 1,216 -3,795 -3,489 34.75%
-
Tax Rate - 73.98% 38.44% 26.21% 55.10% - - -
Total Cost 26,728 26,197 23,926 22,494 27,032 25,581 24,683 5.44%
-
Net Worth 126,000 127,277 128,471 128,134 125,942 126,209 127,360 -0.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 126,000 127,277 128,471 128,134 125,942 126,209 127,360 -0.71%
NOSH 87,500 87,777 87,395 87,166 86,857 87,041 87,233 0.20%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -25.67% 2.36% 8.55% 15.68% 4.30% -17.42% -16.46% -
ROE -4.33% 0.50% 1.74% 3.27% 0.97% -3.01% -2.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.31 30.56 29.94 30.61 32.52 25.03 24.30 0.02%
EPS -6.24 0.72 2.56 4.80 1.40 -4.36 -4.00 34.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.47 1.47 1.45 1.45 1.46 -0.91%
Adjusted Per Share Value based on latest NOSH - 87,219
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.90 25.10 24.48 24.96 26.43 20.38 19.83 0.23%
EPS -5.11 0.59 2.09 3.91 1.14 -3.55 -3.26 34.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1787 1.1907 1.2018 1.1987 1.1782 1.1807 1.1914 -0.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.49 1.98 1.97 1.60 1.77 1.53 1.68 -
P/RPS 10.24 6.48 6.58 5.23 5.44 6.11 6.91 29.95%
P/EPS -39.90 275.00 76.95 33.33 126.43 -35.09 -42.00 -3.35%
EY -2.51 0.36 1.30 3.00 0.79 -2.85 -2.38 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.37 1.34 1.09 1.22 1.06 1.15 31.25%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 19/11/10 -
Price 2.67 2.20 2.00 1.79 1.53 1.80 1.64 -
P/RPS 10.98 7.20 6.68 5.85 4.70 7.19 6.75 38.27%
P/EPS -42.79 305.56 78.13 37.29 109.29 -41.28 -41.00 2.88%
EY -2.34 0.33 1.28 2.68 0.92 -2.42 -2.44 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.52 1.36 1.22 1.06 1.24 1.12 39.69%

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