[RAPID] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 66.34%
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 30,716 27,809 26,741 26,458 17,552 22,610 20,094 32.73%
PBT 11,204 8,100 7,257 6,052 3,384 5,257 3,450 119.45%
Tax -1,648 -1,332 -1,481 -1,268 -508 -1,234 -465 132.63%
NP 9,556 6,768 5,776 4,784 2,876 4,023 2,985 117.36%
-
NP to SH 9,556 6,768 5,776 4,784 2,876 4,023 2,985 117.36%
-
Tax Rate 14.71% 16.44% 20.41% 20.95% 15.01% 23.47% 13.48% -
Total Cost 21,160 21,041 20,965 21,674 14,676 18,587 17,109 15.23%
-
Net Worth 72,875 70,077 67,782 65,580 64,752 64,208 62,932 10.28%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 839 - - - 838 - -
Div Payout % - 12.41% - - - 20.83% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 72,875 70,077 67,782 65,580 64,752 64,208 62,932 10.28%
NOSH 42,283 41,985 42,017 42,038 42,046 41,906 42,245 0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 31.11% 24.34% 21.60% 18.08% 16.39% 17.79% 14.86% -
ROE 13.11% 9.66% 8.52% 7.29% 4.44% 6.27% 4.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 72.64 66.24 63.64 62.94 41.74 53.95 47.57 32.63%
EPS 22.60 16.12 13.75 11.38 6.84 9.58 7.07 117.15%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.7235 1.6691 1.6132 1.56 1.54 1.5322 1.4897 10.21%
Adjusted Per Share Value based on latest NOSH - 42,035
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.73 26.01 25.02 24.75 16.42 21.15 18.80 32.70%
EPS 8.94 6.33 5.40 4.48 2.69 3.76 2.79 117.50%
DPS 0.00 0.79 0.00 0.00 0.00 0.78 0.00 -
NAPS 0.6817 0.6556 0.6341 0.6135 0.6057 0.6007 0.5887 10.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.32 1.24 1.19 1.47 1.55 1.53 1.54 -
P/RPS 1.82 1.87 1.87 2.34 3.71 2.84 3.24 -31.94%
P/EPS 5.84 7.69 8.66 12.92 22.66 15.94 21.79 -58.46%
EY 17.12 13.00 11.55 7.74 4.41 6.27 4.59 140.69%
DY 0.00 1.61 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 0.77 0.74 0.74 0.94 1.01 1.00 1.03 -17.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 01/06/07 28/02/07 10/11/06 24/08/06 31/05/06 28/02/06 16/11/05 -
Price 1.40 1.90 1.22 1.23 1.50 1.59 1.68 -
P/RPS 1.93 2.87 1.92 1.95 3.59 2.95 3.53 -33.16%
P/EPS 6.19 11.79 8.87 10.81 21.93 16.56 23.77 -59.25%
EY 16.14 8.48 11.27 9.25 4.56 6.04 4.21 145.15%
DY 0.00 1.05 0.00 0.00 0.00 1.26 0.00 -
P/NAPS 0.81 1.14 0.76 0.79 0.97 1.04 1.13 -19.92%

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