[RAPID] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -147.88%
YoY- -158.1%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,513 24,833 23,587 21,786 20,140 20,069 18,490 23.91%
PBT 1,761 1,305 -1,996 -3,379 8,041 8,048 8,375 -64.60%
Tax -1,005 -866 -500 -160 -650 -587 -663 31.92%
NP 756 439 -2,496 -3,539 7,391 7,461 7,712 -78.70%
-
NP to SH 756 439 -2,496 -3,539 7,391 7,461 7,712 -78.70%
-
Tax Rate 57.07% 66.36% - - 8.08% 7.29% 7.92% -
Total Cost 24,757 24,394 26,083 25,325 12,749 12,608 10,778 74.00%
-
Net Worth 129,485 128,212 125,942 126,122 127,054 127,734 128,672 0.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 129,485 128,212 125,942 126,122 127,054 127,734 128,672 0.42%
NOSH 88,085 87,219 86,857 86,981 87,023 86,893 86,941 0.87%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.96% 1.77% -10.58% -16.24% 36.70% 37.18% 41.71% -
ROE 0.58% 0.34% -1.98% -2.81% 5.82% 5.84% 5.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.96 28.47 27.16 25.05 23.14 23.10 21.27 22.82%
EPS 0.86 0.50 -2.87 -4.07 8.49 8.59 8.87 -78.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.45 1.46 1.47 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 86,981
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.87 23.23 22.06 20.38 18.84 18.77 17.30 23.91%
EPS 0.71 0.41 -2.33 -3.31 6.91 6.98 7.21 -78.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2113 1.1994 1.1781 1.1798 1.1885 1.1949 1.2037 0.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.97 1.60 1.77 1.53 1.68 1.80 1.80 -
P/RPS 6.80 5.62 6.52 6.11 7.26 7.79 8.46 -13.53%
P/EPS 229.53 317.88 -61.59 -37.60 19.78 20.96 20.29 403.18%
EY 0.44 0.31 -1.62 -2.66 5.06 4.77 4.93 -79.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.09 1.22 1.06 1.15 1.22 1.22 6.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 19/11/10 25/08/10 25/05/10 -
Price 2.00 1.79 1.53 1.80 1.64 1.69 1.74 -
P/RPS 6.91 6.29 5.63 7.19 7.09 7.32 8.18 -10.62%
P/EPS 233.03 355.63 -53.24 -44.24 19.31 19.68 19.62 419.78%
EY 0.43 0.28 -1.88 -2.26 5.18 5.08 5.10 -80.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.06 1.24 1.12 1.15 1.18 9.91%

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