[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 108.01%
YoY- 141.14%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 26,829 19,623 13,339 7,062 21,786 15,896 10,292 89.07%
PBT 2,429 2,726 2,835 677 -3,635 -2,414 -1,849 -
Tax -1,797 -1,048 -743 -373 -160 -203 -37 1221.78%
NP 632 1,678 2,092 304 -3,795 -2,617 -1,886 -
-
NP to SH 632 1,678 2,092 304 -3,795 -2,617 -1,886 -
-
Tax Rate 73.98% 38.44% 26.21% 55.10% - - - -
Total Cost 26,197 17,945 11,247 6,758 25,581 18,513 12,178 66.40%
-
Net Worth 127,277 128,471 128,134 125,942 126,209 127,360 128,352 -0.55%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 127,277 128,471 128,134 125,942 126,209 127,360 128,352 -0.55%
NOSH 87,777 87,395 87,166 86,857 87,041 87,233 87,314 0.35%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.36% 8.55% 15.68% 4.30% -17.42% -16.46% -18.32% -
ROE 0.50% 1.31% 1.63% 0.24% -3.01% -2.05% -1.47% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.56 22.45 15.30 8.13 25.03 18.22 11.79 88.36%
EPS 0.72 1.92 2.40 0.35 -4.36 -3.00 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.47 1.45 1.45 1.46 1.47 -0.90%
Adjusted Per Share Value based on latest NOSH - 86,857
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.10 18.36 12.48 6.61 20.38 14.87 9.63 89.06%
EPS 0.59 1.57 1.96 0.28 -3.55 -2.45 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1907 1.2018 1.1987 1.1782 1.1807 1.1914 1.2007 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.98 1.97 1.60 1.77 1.53 1.68 1.80 -
P/RPS 6.48 8.77 10.46 21.77 6.11 9.22 15.27 -43.44%
P/EPS 275.00 102.60 66.67 505.71 -35.09 -56.00 -83.33 -
EY 0.36 0.97 1.50 0.20 -2.85 -1.79 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.34 1.09 1.22 1.06 1.15 1.22 8.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 19/11/10 25/08/10 -
Price 2.20 2.00 1.79 1.53 1.80 1.64 1.69 -
P/RPS 7.20 8.91 11.70 18.82 7.19 9.00 14.34 -36.74%
P/EPS 305.56 104.17 74.58 437.14 -41.28 -54.67 -78.24 -
EY 0.33 0.96 1.34 0.23 -2.42 -1.83 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.22 1.06 1.24 1.12 1.15 20.37%

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