[RAPID] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.3%
YoY- -269.05%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 10,292 5,261 15,259 11,015 5,482 2,030 20,652 -37.22%
PBT -1,849 -706 6,774 -3,681 -3,123 -2,307 1,047 -
Tax -37 -33 -683 -236 -133 -53 -968 -88.72%
NP -1,886 -739 6,091 -3,917 -3,256 -2,360 79 -
-
NP to SH -1,886 -739 6,091 -3,917 -3,256 -2,360 79 -
-
Tax Rate - - 10.08% - - - 92.45% -
Total Cost 12,178 6,000 9,168 14,932 8,738 4,390 20,573 -29.56%
-
Net Worth 128,352 128,672 129,491 119,490 120,142 121,036 124,995 1.78%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 128,352 128,672 129,491 119,490 120,142 121,036 124,995 1.78%
NOSH 87,314 86,941 86,907 86,851 86,826 86,764 87,777 -0.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -18.32% -14.05% 39.92% -35.56% -59.39% -116.26% 0.38% -
ROE -1.47% -0.57% 4.70% -3.28% -2.71% -1.95% 0.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.79 6.05 17.56 12.68 6.31 2.34 23.53 -36.99%
EPS -2.16 -0.85 7.01 -4.51 -3.75 -2.72 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.48 1.49 1.3758 1.3837 1.395 1.424 2.14%
Adjusted Per Share Value based on latest NOSH - 86,973
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.63 4.92 14.27 10.30 5.13 1.90 19.32 -37.21%
EPS -1.76 -0.69 5.70 -3.66 -3.05 -2.21 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2007 1.2037 1.2114 1.1178 1.1239 1.1323 1.1693 1.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.80 1.64 1.90 2.03 1.90 1.80 -
P/RPS 15.27 29.75 9.34 14.98 32.15 81.21 7.65 58.73%
P/EPS -83.33 -211.76 23.40 -42.13 -54.13 -69.85 2,000.00 -
EY -1.20 -0.47 4.27 -2.37 -1.85 -1.43 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 1.10 1.38 1.47 1.36 1.26 -2.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 18/11/09 19/08/09 27/05/09 25/02/09 -
Price 1.69 1.74 1.68 1.79 1.95 1.90 2.00 -
P/RPS 14.34 28.75 9.57 14.11 30.89 81.21 8.50 41.85%
P/EPS -78.24 -204.71 23.97 -39.69 -52.00 -69.85 2,222.22 -
EY -1.28 -0.49 4.17 -2.52 -1.92 -1.43 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.13 1.30 1.41 1.36 1.40 -12.32%

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