[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -96.77%
YoY- -73.34%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 20,652 16,910 12,675 5,481 45,501 21,740 14,744 25.06%
PBT 1,047 3,438 3,323 1,045 24,154 8,133 5,629 -67.24%
Tax -968 -1,121 -1,019 -408 -4,419 -1,769 -1,090 -7.57%
NP 79 2,317 2,304 637 19,735 6,364 4,539 -93.20%
-
NP to SH 79 2,317 2,304 637 19,735 6,364 4,539 -93.20%
-
Tax Rate 92.45% 32.61% 30.67% 39.04% 18.30% 21.75% 19.36% -
Total Cost 20,573 14,593 10,371 4,844 25,766 15,376 10,205 59.24%
-
Net Worth 124,995 124,894 124,570 124,903 106,037 73,862 69,491 47.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 1,467 - - -
Div Payout % - - - - 7.44% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 124,995 124,894 124,570 124,903 106,037 73,862 69,491 47.63%
NOSH 87,777 86,133 85,970 86,081 73,382 59,090 55,151 36.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.38% 13.70% 18.18% 11.62% 43.37% 29.27% 30.79% -
ROE 0.06% 1.86% 1.85% 0.51% 18.61% 8.62% 6.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.53 19.63 14.74 6.37 62.01 36.79 26.73 -8.11%
EPS 0.09 2.69 2.68 0.74 26.89 10.77 8.23 -95.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.424 1.45 1.449 1.451 1.445 1.25 1.26 8.45%
Adjusted Per Share Value based on latest NOSH - 86,081
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.32 15.82 11.86 5.13 42.56 20.34 13.79 25.07%
EPS 0.07 2.17 2.16 0.60 18.46 5.95 4.25 -93.44%
DPS 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
NAPS 1.1693 1.1683 1.1653 1.1684 0.9919 0.6909 0.6501 47.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.80 1.85 2.03 1.97 1.62 1.68 1.62 -
P/RPS 7.65 9.42 13.77 30.94 2.61 4.57 6.06 16.72%
P/EPS 2,000.00 68.77 75.75 266.22 6.02 15.60 19.68 2047.44%
EY 0.05 1.45 1.32 0.38 16.60 6.41 5.08 -95.34%
DY 0.00 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 1.26 1.28 1.40 1.36 1.12 1.34 1.29 -1.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 20/08/08 30/05/08 29/02/08 29/11/07 30/08/07 -
Price 2.00 1.73 1.82 2.06 1.92 1.70 1.76 -
P/RPS 8.50 8.81 12.34 32.35 3.10 4.62 6.58 18.52%
P/EPS 2,222.22 64.31 67.91 278.38 7.14 15.78 21.39 2079.08%
EY 0.05 1.55 1.47 0.36 14.01 6.34 4.68 -95.08%
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 1.40 1.19 1.26 1.42 1.33 1.36 1.40 0.00%

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