[RAPID] QoQ Cumulative 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- 232.68%
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 7,679 27,809 20,056 13,229 4,388 22,610 15,071 -36.23%
PBT 2,801 8,100 5,443 3,026 846 5,257 2,588 5.41%
Tax -412 -1,332 -1,111 -634 -127 -1,234 -349 11.70%
NP 2,389 6,768 4,332 2,392 719 4,023 2,239 4.42%
-
NP to SH 2,389 6,768 4,332 2,392 719 4,023 2,239 4.42%
-
Tax Rate 14.71% 16.44% 20.41% 20.95% 15.01% 23.47% 13.49% -
Total Cost 5,290 21,041 15,724 10,837 3,669 18,587 12,832 -44.63%
-
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 3.28% 9.66% 6.39% 3.65% 1.11% 6.27% 3.56% -
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 18.16 66.24 47.73 31.47 10.44 53.95 35.67 -36.26%
EPS 5.65 16.12 10.31 5.69 1.71 9.58 5.30 4.35%
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 7.18 26.01 18.76 12.38 4.10 21.15 14.10 -36.25%
EPS 2.23 6.33 4.05 2.24 0.67 3.76 2.09 4.42%
DPS 0.00 0.79 0.00 0.00 0.00 0.78 0.00 -
NAPS 0.6817 0.6555 0.6341 0.6135 0.6057 0.6006 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 7.27 1.87 2.49 4.67 14.85 2.84 4.32 41.52%
P/EPS 23.36 7.69 11.54 25.83 90.64 15.94 29.06 -13.55%
EY 4.28 13.00 8.66 3.87 1.10 6.27 3.44 15.69%
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 7.71 2.87 2.56 3.91 14.37 2.95 4.71 38.93%
P/EPS 24.78 11.79 11.83 21.62 87.72 16.56 31.70 -15.15%
EY 4.04 8.48 8.45 4.63 1.14 6.04 3.15 18.06%
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