[RAPID] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -8.76%
YoY- -162.31%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 26,164 26,678 28,248 21,786 21,194 20,584 21,044 15.60%
PBT 3,634 5,670 2,708 -3,635 -3,218 -3,698 -2,824 -
Tax -1,397 -1,486 -1,492 -160 -270 -74 -132 381.34%
NP 2,237 4,184 1,216 -3,795 -3,489 -3,772 -2,956 -
-
NP to SH 2,237 4,184 1,216 -3,795 -3,489 -3,772 -2,956 -
-
Tax Rate 38.44% 26.21% 55.10% - - - - -
Total Cost 23,926 22,494 27,032 25,581 24,683 24,356 24,000 -0.20%
-
Net Worth 128,471 128,134 125,942 126,209 127,360 128,352 128,672 -0.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 128,471 128,134 125,942 126,209 127,360 128,352 128,672 -0.10%
NOSH 87,395 87,166 86,857 87,041 87,233 87,314 86,941 0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.55% 15.68% 4.30% -17.42% -16.46% -18.32% -14.05% -
ROE 1.74% 3.27% 0.97% -3.01% -2.74% -2.94% -2.30% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.94 30.61 32.52 25.03 24.30 23.57 24.20 15.23%
EPS 2.56 4.80 1.40 -4.36 -4.00 -4.32 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.45 1.46 1.47 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 86,981
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.48 24.96 26.42 20.38 19.83 19.26 19.69 15.60%
EPS 2.09 3.91 1.14 -3.55 -3.26 -3.53 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2018 1.1986 1.1781 1.1806 1.1914 1.2007 1.2037 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.97 1.60 1.77 1.53 1.68 1.80 1.80 -
P/RPS 6.58 5.23 5.44 6.11 6.91 7.64 7.44 -7.85%
P/EPS 76.95 33.33 126.43 -35.09 -42.00 -41.67 -52.94 -
EY 1.30 3.00 0.79 -2.85 -2.38 -2.40 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.09 1.22 1.06 1.15 1.22 1.22 6.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 19/11/10 25/08/10 25/05/10 -
Price 2.00 1.79 1.53 1.80 1.64 1.69 1.74 -
P/RPS 6.68 5.85 4.70 7.19 6.75 7.17 7.19 -4.78%
P/EPS 78.13 37.29 109.29 -41.28 -41.00 -39.12 -51.18 -
EY 1.28 2.68 0.92 -2.42 -2.44 -2.56 -1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.06 1.24 1.12 1.15 1.18 9.91%

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