[RAPID] YoY Annualized 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- 132.04%
YoY- 141.14%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 30,588 24,456 21,268 28,248 21,044 8,120 21,924 5.70%
PBT 17,400 6,872 -4,680 2,708 -2,824 -9,228 4,180 26.81%
Tax -1,816 -6,448 -780 -1,492 -132 -212 -1,632 1.79%
NP 15,584 424 -5,460 1,216 -2,956 -9,440 2,548 35.21%
-
NP to SH 15,584 424 -5,460 1,216 -2,956 -9,440 2,548 35.21%
-
Tax Rate 10.44% 93.83% - 55.10% - - 39.04% -
Total Cost 15,004 24,032 26,728 27,032 24,000 17,560 19,376 -4.17%
-
Net Worth 125,790 121,016 126,000 125,942 128,672 121,036 124,903 0.11%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 125,790 121,016 126,000 125,942 128,672 121,036 124,903 0.11%
NOSH 87,354 88,333 87,500 86,857 86,941 86,764 86,081 0.24%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 50.95% 1.73% -25.67% 4.30% -14.05% -116.26% 11.62% -
ROE 12.39% 0.35% -4.33% 0.97% -2.30% -7.80% 2.04% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 35.02 27.69 24.31 32.52 24.20 9.36 25.47 5.44%
EPS 17.84 0.48 -6.24 1.40 -3.40 -10.88 2.96 34.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.37 1.44 1.45 1.48 1.395 1.451 -0.12%
Adjusted Per Share Value based on latest NOSH - 86,857
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.61 22.88 19.90 26.42 19.69 7.60 20.51 5.70%
EPS 14.58 0.40 -5.11 1.14 -2.77 -8.83 2.38 35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1767 1.1321 1.1787 1.1781 1.2037 1.1322 1.1684 0.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.48 2.98 2.49 1.77 1.80 1.90 1.97 -
P/RPS 12.79 10.76 10.24 5.44 7.44 20.30 7.73 8.75%
P/EPS 25.11 620.83 -39.90 126.43 -52.94 -17.46 66.55 -14.98%
EY 3.98 0.16 -2.51 0.79 -1.89 -5.73 1.50 17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 2.18 1.73 1.22 1.22 1.36 1.36 14.77%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 23/05/12 25/05/11 25/05/10 27/05/09 30/05/08 -
Price 4.68 3.22 2.67 1.53 1.74 1.90 2.06 -
P/RPS 13.37 11.63 10.98 4.70 7.19 20.30 8.09 8.72%
P/EPS 26.23 670.83 -42.79 109.29 -51.18 -17.46 69.59 -15.00%
EY 3.81 0.15 -2.34 0.92 -1.95 -5.73 1.44 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.35 1.85 1.06 1.18 1.36 1.42 14.79%

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