[RAPID] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -37.97%
YoY- -241.32%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 15,096 13,339 10,292 5,482 12,675 14,744 13,229 2.22%
PBT -906 2,835 -1,849 -3,123 3,323 5,629 3,026 -
Tax -822 -743 -37 -133 -1,019 -1,090 -634 4.41%
NP -1,728 2,092 -1,886 -3,256 2,304 4,539 2,392 -
-
NP to SH -1,728 2,092 -1,886 -3,256 2,304 4,539 2,392 -
-
Tax Rate - 26.21% - - 30.67% 19.36% 20.95% -
Total Cost 16,824 11,247 12,178 8,738 10,371 10,205 10,837 7.59%
-
Net Worth 124,799 128,134 128,352 120,142 124,570 69,491 65,580 11.30%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,799 128,134 128,352 120,142 124,570 69,491 65,580 11.30%
NOSH 87,272 87,166 87,314 86,826 85,970 55,151 42,038 12.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -11.45% 15.68% -18.32% -59.39% 18.18% 30.79% 18.08% -
ROE -1.38% 1.63% -1.47% -2.71% 1.85% 6.53% 3.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.30 15.30 11.79 6.31 14.74 26.73 31.47 -9.48%
EPS -1.98 2.40 -2.16 -3.75 2.68 8.23 5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.47 1.47 1.3837 1.449 1.26 1.56 -1.43%
Adjusted Per Share Value based on latest NOSH - 86,990
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.12 12.48 9.63 5.13 11.86 13.79 12.38 2.21%
EPS -1.62 1.96 -1.76 -3.05 2.16 4.25 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1674 1.1986 1.2007 1.1239 1.1653 0.6501 0.6135 11.30%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.20 1.60 1.80 2.03 2.03 1.62 1.47 -
P/RPS 12.72 10.46 15.27 32.15 13.77 6.06 4.67 18.15%
P/EPS -111.11 66.67 -83.33 -54.13 75.75 19.68 25.83 -
EY -0.90 1.50 -1.20 -1.85 1.32 5.08 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.09 1.22 1.47 1.40 1.29 0.94 8.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 19/08/09 20/08/08 30/08/07 24/08/06 -
Price 2.10 1.79 1.69 1.95 1.82 1.76 1.23 -
P/RPS 12.14 11.70 14.34 30.89 12.34 6.58 3.91 20.76%
P/EPS -106.06 74.58 -78.24 -52.00 67.91 21.39 21.62 -
EY -0.94 1.34 -1.28 -1.92 1.47 4.68 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.22 1.15 1.41 1.26 1.40 0.79 10.89%

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