[RAPID] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 34.76%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 26,741 26,458 17,552 22,610 20,094 19,000 17,140 34.48%
PBT 7,257 6,052 3,384 5,257 3,450 2,434 1,480 188.34%
Tax -1,481 -1,268 -508 -1,234 -465 -36 184 -
NP 5,776 4,784 2,876 4,023 2,985 2,398 1,664 129.07%
-
NP to SH 5,776 4,784 2,876 4,023 2,985 2,398 1,664 129.07%
-
Tax Rate 20.41% 20.95% 15.01% 23.47% 13.48% 1.48% -12.43% -
Total Cost 20,965 21,674 14,676 18,587 17,109 16,602 15,476 22.40%
-
Net Worth 67,782 65,580 64,752 64,208 62,932 60,570 60,998 7.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 838 - - - -
Div Payout % - - - 20.83% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 67,782 65,580 64,752 64,208 62,932 60,570 60,998 7.27%
NOSH 42,017 42,038 42,046 41,906 42,245 41,344 41,600 0.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.60% 18.08% 16.39% 17.79% 14.86% 12.62% 9.71% -
ROE 8.52% 7.29% 4.44% 6.27% 4.74% 3.96% 2.73% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.64 62.94 41.74 53.95 47.57 45.95 41.20 33.58%
EPS 13.75 11.38 6.84 9.58 7.07 5.80 4.00 127.59%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.6132 1.56 1.54 1.5322 1.4897 1.465 1.4663 6.56%
Adjusted Per Share Value based on latest NOSH - 42,476
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.02 24.75 16.42 21.15 18.80 17.77 16.03 34.51%
EPS 5.40 4.48 2.69 3.76 2.79 2.24 1.56 128.65%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.6341 0.6135 0.6057 0.6006 0.5887 0.5666 0.5706 7.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.19 1.47 1.55 1.53 1.54 1.45 1.38 -
P/RPS 1.87 2.34 3.71 2.84 3.24 3.16 3.35 -32.18%
P/EPS 8.66 12.92 22.66 15.94 21.79 25.00 34.50 -60.17%
EY 11.55 7.74 4.41 6.27 4.59 4.00 2.90 151.04%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 1.01 1.00 1.03 0.99 0.94 -14.72%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 10/11/06 24/08/06 31/05/06 28/02/06 16/11/05 26/08/05 30/05/05 -
Price 1.22 1.23 1.50 1.59 1.68 1.45 1.45 -
P/RPS 1.92 1.95 3.59 2.95 3.53 3.16 3.52 -33.21%
P/EPS 8.87 10.81 21.93 16.56 23.77 25.00 36.25 -60.84%
EY 11.27 9.25 4.56 6.04 4.21 4.00 2.76 155.25%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.97 1.04 1.13 0.99 0.99 -16.14%

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