[RAPID] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -123.15%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,779 5,317 7,206 6,284 6,277 7,062 5,890 40.25%
PBT 264 -1,170 -254 -109 2,158 677 -965 -
Tax -627 -195 -756 -305 -370 -373 43 -
NP -363 -1,365 -1,010 -414 1,788 304 -922 -46.31%
-
NP to SH -363 -1,365 -1,010 -414 1,788 304 -922 -46.31%
-
Tax Rate 237.50% - - - 17.15% 55.10% - -
Total Cost 10,142 6,682 8,216 6,698 4,489 6,758 6,812 30.41%
-
Net Worth 123,592 126,000 127,723 129,485 128,212 125,942 126,122 -1.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 123,592 126,000 127,723 129,485 128,212 125,942 126,122 -1.34%
NOSH 86,428 87,500 88,085 88,085 87,219 86,857 86,981 -0.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.71% -25.67% -14.02% -6.59% 28.48% 4.30% -15.65% -
ROE -0.29% -1.08% -0.79% -0.32% 1.39% 0.24% -0.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.31 6.08 8.18 7.13 7.20 8.13 6.77 40.83%
EPS -0.42 -1.56 0.00 -0.47 2.05 0.35 -1.06 -46.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.45 1.47 1.47 1.45 1.45 -0.92%
Adjusted Per Share Value based on latest NOSH - 88,085
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.15 4.97 6.74 5.88 5.87 6.61 5.51 40.27%
EPS -0.34 -1.28 -0.94 -0.39 1.67 0.28 -0.86 -46.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1562 1.1787 1.1948 1.2113 1.1994 1.1782 1.1799 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.20 2.49 1.98 1.97 1.60 1.77 1.53 -
P/RPS 19.44 40.98 24.20 27.61 22.23 21.77 22.59 -9.53%
P/EPS -523.81 -159.62 -172.68 -419.15 78.05 505.71 -144.34 136.33%
EY -0.19 -0.63 -0.58 -0.24 1.28 0.20 -0.69 -57.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.73 1.37 1.34 1.09 1.22 1.06 28.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 2.10 2.67 2.20 2.00 1.79 1.53 1.80 -
P/RPS 18.56 43.94 26.89 28.03 24.87 18.82 26.58 -21.30%
P/EPS -500.00 -171.15 -191.87 -425.53 87.32 437.14 -169.81 105.56%
EY -0.20 -0.58 -0.52 -0.24 1.15 0.23 -0.59 -51.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.85 1.52 1.36 1.22 1.06 1.24 12.02%

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