[RAPID] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.25%
YoY- 236.12%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,565 28,586 24,833 20,069 13,459 43,431 29,324 -3.57%
PBT -2,130 -1,269 1,305 8,048 -5,399 21,848 10,703 -
Tax -5,897 -1,883 -866 -587 -82 -4,348 -1,788 21.98%
NP -8,027 -3,152 439 7,461 -5,481 17,500 8,915 -
-
NP to SH -8,027 -3,152 439 7,461 -5,481 17,500 8,915 -
-
Tax Rate - - 66.36% 7.29% - 19.90% 16.71% -
Total Cost 31,592 31,738 24,394 12,608 18,940 25,931 20,409 7.54%
-
Net Worth 117,042 123,592 128,212 127,734 120,368 125,154 100,333 2.59%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 1,711 839 -
Div Payout % - - - - - 9.78% 9.42% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 117,042 123,592 128,212 127,734 120,368 125,154 100,333 2.59%
NOSH 87,345 86,428 87,219 86,893 86,990 86,373 79,629 1.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -34.06% -11.03% 1.77% 37.18% -40.72% 40.29% 30.40% -
ROE -6.86% -2.55% 0.34% 5.84% -4.55% 13.98% 8.89% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.98 33.07 28.47 23.10 15.47 50.28 36.83 -5.05%
EPS -9.19 -3.65 0.50 8.59 -6.30 20.26 11.20 -
DPS 0.00 0.00 0.00 0.00 0.00 1.98 1.05 -
NAPS 1.34 1.43 1.47 1.47 1.3837 1.449 1.26 1.03%
Adjusted Per Share Value based on latest NOSH - 86,893
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.04 26.74 23.23 18.77 12.59 40.63 27.43 -3.57%
EPS -7.51 -2.95 0.41 6.98 -5.13 16.37 8.34 -
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.79 -
NAPS 1.0949 1.1562 1.1994 1.1949 1.126 1.1708 0.9386 2.59%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.50 2.20 1.60 1.80 2.03 2.03 1.62 -
P/RPS 12.97 6.65 5.62 7.79 13.12 4.04 4.40 19.72%
P/EPS -38.09 -60.32 317.88 20.96 -32.22 10.02 14.47 -
EY -2.63 -1.66 0.31 4.77 -3.10 9.98 6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.65 -
P/NAPS 2.61 1.54 1.09 1.22 1.47 1.40 1.29 12.45%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 25/08/10 19/08/09 20/08/08 30/08/07 -
Price 3.62 2.10 1.79 1.69 1.95 1.82 1.76 -
P/RPS 13.42 6.35 6.29 7.32 12.60 3.62 4.78 18.75%
P/EPS -39.39 -57.58 355.63 19.68 -30.95 8.98 15.72 -
EY -2.54 -1.74 0.28 5.08 -3.23 11.13 6.36 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.60 -
P/NAPS 2.70 1.47 1.22 1.15 1.41 1.26 1.40 11.55%

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