[RAPID] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.25%
YoY- 236.12%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,587 21,786 20,140 20,069 18,490 15,259 14,757 36.74%
PBT -1,996 -3,379 8,041 8,048 8,375 6,774 -6,072 -52.40%
Tax -500 -160 -650 -587 -663 -683 -83 231.43%
NP -2,496 -3,539 7,391 7,461 7,712 6,091 -6,155 -45.24%
-
NP to SH -2,496 -3,539 7,391 7,461 7,712 6,091 -6,155 -45.24%
-
Tax Rate - - 8.08% 7.29% 7.92% 10.08% - -
Total Cost 26,083 25,325 12,749 12,608 10,778 9,168 20,912 15.88%
-
Net Worth 125,942 126,122 127,054 127,734 128,672 129,680 119,658 3.47%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 125,942 126,122 127,054 127,734 128,672 129,680 119,658 3.47%
NOSH 86,857 86,981 87,023 86,893 86,941 87,034 86,973 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -10.58% -16.24% 36.70% 37.18% 41.71% 39.92% -41.71% -
ROE -1.98% -2.81% 5.82% 5.84% 5.99% 4.70% -5.14% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.16 25.05 23.14 23.10 21.27 17.53 16.97 36.86%
EPS -2.87 -4.07 8.49 8.59 8.87 7.00 -7.08 -45.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.46 1.47 1.48 1.49 1.3758 3.56%
Adjusted Per Share Value based on latest NOSH - 86,893
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.07 20.38 18.84 18.77 17.30 14.27 13.80 36.79%
EPS -2.33 -3.31 6.91 6.98 7.21 5.70 -5.76 -45.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1782 1.1799 1.1886 1.1949 1.2037 1.2131 1.1194 3.47%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.77 1.53 1.68 1.80 1.80 1.64 1.90 -
P/RPS 6.52 6.11 7.26 7.79 8.46 9.35 11.20 -30.30%
P/EPS -61.59 -37.60 19.78 20.96 20.29 23.43 -26.85 74.01%
EY -1.62 -2.66 5.06 4.77 4.93 4.27 -3.72 -42.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.06 1.15 1.22 1.22 1.10 1.38 -7.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 19/11/10 25/08/10 25/05/10 25/02/10 18/11/09 -
Price 1.53 1.80 1.64 1.69 1.74 1.68 1.79 -
P/RPS 5.63 7.19 7.09 7.32 8.18 9.58 10.55 -34.23%
P/EPS -53.24 -44.24 19.31 19.68 19.62 24.01 -25.29 64.33%
EY -1.88 -2.26 5.18 5.08 5.10 4.17 -3.95 -39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.24 1.12 1.15 1.18 1.13 1.30 -12.73%

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