[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -112.13%
YoY- 68.69%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 21,786 15,896 10,292 5,261 15,259 11,015 5,482 150.26%
PBT -3,635 -2,414 -1,849 -706 6,774 -3,681 -3,123 10.62%
Tax -160 -203 -37 -33 -683 -236 -133 13.07%
NP -3,795 -2,617 -1,886 -739 6,091 -3,917 -3,256 10.72%
-
NP to SH -3,795 -2,617 -1,886 -739 6,091 -3,917 -3,256 10.72%
-
Tax Rate - - - - 10.08% - - -
Total Cost 25,581 18,513 12,178 6,000 9,168 14,932 8,738 104.24%
-
Net Worth 126,209 127,360 128,352 128,672 129,491 119,490 120,142 3.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 126,209 127,360 128,352 128,672 129,491 119,490 120,142 3.32%
NOSH 87,041 87,233 87,314 86,941 86,907 86,851 86,826 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -17.42% -16.46% -18.32% -14.05% 39.92% -35.56% -59.39% -
ROE -3.01% -2.05% -1.47% -0.57% 4.70% -3.28% -2.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.03 18.22 11.79 6.05 17.56 12.68 6.31 149.95%
EPS -4.36 -3.00 -2.16 -0.85 7.01 -4.51 -3.75 10.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.46 1.47 1.48 1.49 1.3758 1.3837 3.16%
Adjusted Per Share Value based on latest NOSH - 86,941
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.38 14.87 9.63 4.92 14.27 10.30 5.13 150.20%
EPS -3.55 -2.45 -1.76 -0.69 5.70 -3.66 -3.05 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1806 1.1914 1.2007 1.2037 1.2113 1.1178 1.1239 3.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.53 1.68 1.80 1.80 1.64 1.90 2.03 -
P/RPS 6.11 9.22 15.27 29.75 9.34 14.98 32.15 -66.84%
P/EPS -35.09 -56.00 -83.33 -211.76 23.40 -42.13 -54.13 -25.03%
EY -2.85 -1.79 -1.20 -0.47 4.27 -2.37 -1.85 33.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.22 1.22 1.10 1.38 1.47 -19.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 25/08/10 25/05/10 25/02/10 18/11/09 19/08/09 -
Price 1.80 1.64 1.69 1.74 1.68 1.79 1.95 -
P/RPS 7.19 9.00 14.34 28.75 9.57 14.11 30.89 -62.06%
P/EPS -41.28 -54.67 -78.24 -204.71 23.97 -39.69 -52.00 -14.22%
EY -2.42 -1.83 -1.28 -0.49 4.17 -2.52 -1.92 16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.12 1.15 1.18 1.13 1.30 1.41 -8.18%

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