[RAPID] YoY Cumulative Quarter 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- -3087.34%
YoY- -470.49%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,317 7,062 5,261 2,030 5,481 7,679 4,388 3.24%
PBT -1,170 677 -706 -2,307 1,045 2,801 846 -
Tax -195 -373 -33 -53 -408 -412 -127 7.40%
NP -1,365 304 -739 -2,360 637 2,389 719 -
-
NP to SH -1,365 304 -739 -2,360 637 2,389 719 -
-
Tax Rate - 55.10% - - 39.04% 14.71% 15.01% -
Total Cost 6,682 6,758 6,000 4,390 4,844 5,290 3,669 10.49%
-
Net Worth 126,000 125,942 128,672 121,036 124,903 72,875 64,752 11.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 126,000 125,942 128,672 121,036 124,903 72,875 64,752 11.72%
NOSH 87,500 86,857 86,941 86,764 86,081 42,283 42,046 12.97%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -25.67% 4.30% -14.05% -116.26% 11.62% 31.11% 16.39% -
ROE -1.08% 0.24% -0.57% -1.95% 0.51% 3.28% 1.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.08 8.13 6.05 2.34 6.37 18.16 10.44 -8.60%
EPS -1.56 0.35 -0.85 -2.72 0.74 5.65 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.48 1.395 1.451 1.7235 1.54 -1.11%
Adjusted Per Share Value based on latest NOSH - 86,764
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.97 6.61 4.92 1.90 5.13 7.18 4.10 3.25%
EPS -1.28 0.28 -0.69 -2.21 0.60 2.23 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1787 1.1781 1.2037 1.1322 1.1684 0.6817 0.6057 11.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.49 1.77 1.80 1.90 1.97 1.32 1.55 -
P/RPS 40.98 21.77 29.75 81.21 30.94 7.27 14.85 18.41%
P/EPS -159.62 505.71 -211.76 -69.85 266.22 23.36 90.64 -
EY -0.63 0.20 -0.47 -1.43 0.38 4.28 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.22 1.22 1.36 1.36 0.77 1.01 9.37%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 27/05/09 30/05/08 01/06/07 31/05/06 -
Price 2.67 1.53 1.74 1.90 2.06 1.40 1.50 -
P/RPS 43.94 18.82 28.75 81.21 32.35 7.71 14.37 20.45%
P/EPS -171.15 437.14 -204.71 -69.85 278.38 24.78 87.72 -
EY -0.58 0.23 -0.49 -1.43 0.36 4.04 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.06 1.18 1.36 1.42 0.81 0.97 11.35%

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