[RAPID] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 17.17%
YoY- 68.23%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 28,986 29,488 30,716 27,809 26,741 26,458 17,552 39.67%
PBT 10,844 11,258 11,204 8,100 7,257 6,052 3,384 117.20%
Tax -2,358 -2,180 -1,648 -1,332 -1,481 -1,268 -508 178.00%
NP 8,485 9,078 9,556 6,768 5,776 4,784 2,876 105.56%
-
NP to SH 8,485 9,078 9,556 6,768 5,776 4,784 2,876 105.56%
-
Tax Rate 21.74% 19.36% 14.71% 16.44% 20.41% 20.95% 15.01% -
Total Cost 20,501 20,410 21,160 21,041 20,965 21,674 14,676 24.93%
-
Net Worth 73,862 69,491 72,875 70,077 67,782 65,580 64,752 9.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 839 - - - -
Div Payout % - - - 12.41% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 73,862 69,491 72,875 70,077 67,782 65,580 64,752 9.16%
NOSH 59,090 55,151 42,283 41,985 42,017 42,038 42,046 25.44%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 29.27% 30.79% 31.11% 24.34% 21.60% 18.08% 16.39% -
ROE 11.49% 13.06% 13.11% 9.66% 8.52% 7.29% 4.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.06 53.47 72.64 66.24 63.64 62.94 41.74 11.36%
EPS 14.36 16.46 22.60 16.12 13.75 11.38 6.84 63.88%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.7235 1.6691 1.6132 1.56 1.54 -12.97%
Adjusted Per Share Value based on latest NOSH - 41,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.12 27.59 28.73 26.01 25.02 24.75 16.42 39.68%
EPS 7.94 8.49 8.94 6.33 5.40 4.48 2.69 105.63%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.691 0.6501 0.6817 0.6556 0.6341 0.6135 0.6057 9.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.68 1.62 1.32 1.24 1.19 1.47 1.55 -
P/RPS 3.42 3.03 1.82 1.87 1.87 2.34 3.71 -5.27%
P/EPS 11.70 9.84 5.84 7.69 8.66 12.92 22.66 -35.61%
EY 8.55 10.16 17.12 13.00 11.55 7.74 4.41 55.42%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.34 1.29 0.77 0.74 0.74 0.94 1.01 20.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 01/06/07 28/02/07 10/11/06 24/08/06 31/05/06 -
Price 1.70 1.76 1.40 1.90 1.22 1.23 1.50 -
P/RPS 3.47 3.29 1.93 2.87 1.92 1.95 3.59 -2.23%
P/EPS 11.84 10.69 6.19 11.79 8.87 10.81 21.93 -33.67%
EY 8.45 9.35 16.14 8.48 11.27 9.25 4.56 50.81%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 1.36 1.40 0.81 1.14 0.76 0.79 0.97 25.24%

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