[RAPID] YoY TTM 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- -3793.67%
YoY- -116.23%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 25,084 23,587 18,490 17,201 43,302 31,100 22,713 1.66%
PBT 625 -1,996 8,375 -2,305 22,398 10,055 5,733 -30.85%
Tax -1,626 -500 -663 -613 -4,415 -1,617 -1,407 2.43%
NP -1,001 -2,496 7,712 -2,918 17,983 8,438 4,326 -
-
NP to SH -1,001 -2,496 7,712 -2,918 17,983 8,438 4,326 -
-
Tax Rate 260.16% - 7.92% - 19.71% 16.08% 24.54% -
Total Cost 26,085 26,083 10,778 20,119 25,319 22,662 18,387 5.99%
-
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 - - - - 1,711 839 849 -
Div Payout % - - - - 9.52% 9.95% 19.64% -
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 -3.99% -10.58% 41.71% -16.96% 41.53% 27.13% 19.05% -
ROE -0.79% -1.98% 5.99% -2.41% 14.40% 11.58% 6.68% -
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 28.67 27.16 21.27 19.82 50.30 73.55 54.02 -10.01%
EPS -1.14 -2.87 8.87 -3.36 20.89 19.96 10.29 -
DPS 0.00 0.00 0.00 0.00 1.99 2.00 2.00 -
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 23.46 22.06 17.30 16.09 40.51 29.09 21.25 1.66%
EPS -0.94 -2.33 7.21 -2.73 16.82 7.89 4.05 -
DPS 0.00 0.00 0.00 0.00 1.60 0.79 0.79 -
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 8.69 6.52 8.46 9.58 3.92 1.79 2.87 20.25%
P/EPS -217.66 -61.59 20.29 -56.50 9.43 6.61 15.07 -
EY -0.46 -1.62 4.93 -1.77 10.60 15.12 6.64 -
DY 0.00 0.00 0.00 0.00 1.01 1.52 1.29 -
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 9.31 5.63 8.18 9.58 4.10 1.90 2.78 22.29%
P/EPS -233.39 -53.24 19.62 -56.50 9.86 7.02 14.58 -
EY -0.43 -1.88 5.10 -1.77 10.14 14.25 6.86 -
DY 0.00 0.00 0.00 0.00 0.97 1.43 1.33 -
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