[RAPID] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.23%
YoY- -5184.62%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,992 6,284 5,604 5,533 4,235 6,996 6,827 0.39%
PBT -1,160 -109 -565 -558 115 2,504 2,417 -
Tax -1,718 -305 -166 -103 -102 -679 -477 23.78%
NP -2,878 -414 -731 -661 13 1,825 1,940 -
-
NP to SH -2,878 -414 -731 -661 13 1,825 1,940 -
-
Tax Rate - - - - 88.70% 27.12% 19.74% -
Total Cost 9,870 6,698 6,335 6,194 4,222 5,171 4,887 12.41%
-
Net Worth 122,096 129,485 127,054 119,658 94,250 100,054 67,740 10.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 122,096 129,485 127,054 119,658 94,250 100,054 67,740 10.30%
NOSH 87,212 88,085 87,023 86,973 65,000 80,043 41,991 12.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -41.16% -6.59% -13.04% -11.95% 0.31% 26.09% 28.42% -
ROE -2.36% -0.32% -0.58% -0.55% 0.01% 1.82% 2.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.02 7.13 6.44 6.36 6.52 8.74 16.26 -11.10%
EPS -3.30 -0.47 -0.84 -0.76 0.02 2.28 4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.47 1.46 1.3758 1.45 1.25 1.6132 -2.33%
Adjusted Per Share Value based on latest NOSH - 86,973
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.54 5.88 5.24 5.18 3.96 6.54 6.39 0.38%
EPS -2.69 -0.39 -0.68 -0.62 0.01 1.71 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1422 1.2113 1.1886 1.1194 0.8817 0.936 0.6337 10.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.57 1.97 1.68 1.90 1.85 1.68 1.19 -
P/RPS 32.06 27.61 26.09 29.87 28.39 19.22 7.32 27.88%
P/EPS -77.88 -419.15 -200.00 -250.00 9,250.00 73.68 25.76 -
EY -1.28 -0.24 -0.50 -0.40 0.01 1.36 3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.34 1.15 1.38 1.28 1.34 0.74 16.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 19/11/10 18/11/09 28/11/08 29/11/07 10/11/06 -
Price 2.68 2.00 1.64 1.79 1.73 1.70 1.22 -
P/RPS 33.43 28.03 25.47 28.14 26.55 19.45 7.50 28.25%
P/EPS -81.21 -425.53 -195.24 -235.53 8,650.00 74.56 26.41 -
EY -1.23 -0.24 -0.51 -0.42 0.01 1.34 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.36 1.12 1.30 1.19 1.36 0.76 16.58%

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