[RAPID] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3793.67%
YoY- -116.23%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 15,259 14,757 13,459 17,201 20,652 40,670 43,431 -50.11%
PBT 6,774 -6,072 -5,399 -2,305 1,047 19,459 21,848 -54.09%
Tax -683 -83 -82 -613 -968 -3,771 -4,348 -70.78%
NP 6,091 -6,155 -5,481 -2,918 79 15,688 17,500 -50.42%
-
NP to SH 6,091 -6,155 -5,481 -2,918 79 15,688 17,500 -50.42%
-
Tax Rate 10.08% - - - 92.45% 19.38% 19.90% -
Total Cost 9,168 20,912 18,940 20,119 20,573 24,982 25,931 -49.90%
-
Net Worth 129,680 119,658 120,368 121,036 123,046 94,250 125,154 2.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 1,711 1,711 -
Div Payout % - - - - - 10.91% 9.78% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 129,680 119,658 120,368 121,036 123,046 94,250 125,154 2.38%
NOSH 87,034 86,973 86,990 86,764 86,409 65,000 86,373 0.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 39.92% -41.71% -40.72% -16.96% 0.38% 38.57% 40.29% -
ROE 4.70% -5.14% -4.55% -2.41% 0.06% 16.65% 13.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.53 16.97 15.47 19.82 23.90 62.57 50.28 -50.36%
EPS 7.00 -7.08 -6.30 -3.36 0.09 24.14 20.26 -50.66%
DPS 0.00 0.00 0.00 0.00 0.00 2.63 1.98 -
NAPS 1.49 1.3758 1.3837 1.395 1.424 1.45 1.449 1.87%
Adjusted Per Share Value based on latest NOSH - 86,764
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.27 13.80 12.59 16.09 19.32 38.05 40.63 -50.12%
EPS 5.70 -5.76 -5.13 -2.73 0.07 14.68 16.37 -50.41%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 1.60 -
NAPS 1.2131 1.1194 1.126 1.1323 1.1511 0.8817 1.1708 2.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.64 1.90 2.03 1.90 1.80 1.85 2.03 -
P/RPS 9.35 11.20 13.12 9.58 7.53 2.96 4.04 74.69%
P/EPS 23.43 -26.85 -32.22 -56.50 1,968.82 7.67 10.02 75.89%
EY 4.27 -3.72 -3.10 -1.77 0.05 13.05 9.98 -43.13%
DY 0.00 0.00 0.00 0.00 0.00 1.42 0.98 -
P/NAPS 1.10 1.38 1.47 1.36 1.26 1.28 1.40 -14.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 19/08/09 27/05/09 25/02/09 28/11/08 20/08/08 -
Price 1.68 1.79 1.95 1.90 2.00 1.73 1.82 -
P/RPS 9.58 10.55 12.60 9.58 8.37 2.76 3.62 90.98%
P/EPS 24.01 -25.29 -30.95 -56.50 2,187.58 7.17 8.98 92.29%
EY 4.17 -3.95 -3.23 -1.77 0.05 13.95 11.13 -47.93%
DY 0.00 0.00 0.00 0.00 0.00 1.52 1.09 -
P/NAPS 1.13 1.30 1.41 1.36 1.40 1.19 1.26 -6.98%

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