[RAPID] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.49%
YoY- -44.11%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 26,458 17,552 22,610 20,094 19,000 17,140 19,282 23.55%
PBT 6,052 3,384 5,257 3,450 2,434 1,480 5,740 3.60%
Tax -1,268 -508 -1,234 -465 -36 184 -1,110 9.30%
NP 4,784 2,876 4,023 2,985 2,398 1,664 4,630 2.21%
-
NP to SH 4,784 2,876 4,023 2,985 2,398 1,664 4,630 2.21%
-
Tax Rate 20.95% 15.01% 23.47% 13.48% 1.48% -12.43% 19.34% -
Total Cost 21,674 14,676 18,587 17,109 16,602 15,476 14,652 29.91%
-
Net Worth 65,580 64,752 64,208 62,932 60,570 60,998 61,393 4.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 838 - - - 843 -
Div Payout % - - 20.83% - - - 18.21% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 65,580 64,752 64,208 62,932 60,570 60,998 61,393 4.50%
NOSH 42,038 42,046 41,906 42,245 41,344 41,600 42,154 -0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.08% 16.39% 17.79% 14.86% 12.62% 9.71% 24.01% -
ROE 7.29% 4.44% 6.27% 4.74% 3.96% 2.73% 7.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.94 41.74 53.95 47.57 45.95 41.20 45.74 23.78%
EPS 11.38 6.84 9.58 7.07 5.80 4.00 11.00 2.29%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.56 1.54 1.5322 1.4897 1.465 1.4663 1.4564 4.70%
Adjusted Per Share Value based on latest NOSH - 41,600
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.75 16.42 21.15 18.80 17.77 16.03 18.04 23.54%
EPS 4.48 2.69 3.76 2.79 2.24 1.56 4.33 2.30%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.79 -
NAPS 0.6135 0.6057 0.6006 0.5887 0.5666 0.5706 0.5743 4.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.47 1.55 1.53 1.54 1.45 1.38 1.31 -
P/RPS 2.34 3.71 2.84 3.24 3.16 3.35 2.86 -12.55%
P/EPS 12.92 22.66 15.94 21.79 25.00 34.50 11.93 5.47%
EY 7.74 4.41 6.27 4.59 4.00 2.90 8.38 -5.17%
DY 0.00 0.00 1.31 0.00 0.00 0.00 1.53 -
P/NAPS 0.94 1.01 1.00 1.03 0.99 0.94 0.90 2.94%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 31/05/06 28/02/06 16/11/05 26/08/05 30/05/05 22/02/05 -
Price 1.23 1.50 1.59 1.68 1.45 1.45 1.37 -
P/RPS 1.95 3.59 2.95 3.53 3.16 3.52 3.00 -25.02%
P/EPS 10.81 21.93 16.56 23.77 25.00 36.25 12.47 -9.10%
EY 9.25 4.56 6.04 4.21 4.00 2.76 8.02 10.00%
DY 0.00 0.00 1.26 0.00 0.00 0.00 1.46 -
P/NAPS 0.79 0.97 1.04 1.13 0.99 0.99 0.94 -10.97%

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