[RAPID] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 90.0%
YoY- 89.76%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 5,481 45,501 21,740 14,744 7,679 27,809 20,056 -57.85%
PBT 1,045 24,154 8,133 5,629 2,801 8,100 5,443 -66.68%
Tax -408 -4,419 -1,769 -1,090 -412 -1,332 -1,111 -48.68%
NP 637 19,735 6,364 4,539 2,389 6,768 4,332 -72.10%
-
NP to SH 637 19,735 6,364 4,539 2,389 6,768 4,332 -72.10%
-
Tax Rate 39.04% 18.30% 21.75% 19.36% 14.71% 16.44% 20.41% -
Total Cost 4,844 25,766 15,376 10,205 5,290 21,041 15,724 -54.35%
-
Net Worth 124,903 106,037 73,862 69,491 72,875 70,077 67,782 50.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,467 - - - 839 - -
Div Payout % - 7.44% - - - 12.41% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 124,903 106,037 73,862 69,491 72,875 70,077 67,782 50.24%
NOSH 86,081 73,382 59,090 55,151 42,283 41,985 42,017 61.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.62% 43.37% 29.27% 30.79% 31.11% 24.34% 21.60% -
ROE 0.51% 18.61% 8.62% 6.53% 3.28% 9.66% 6.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.37 62.01 36.79 26.73 18.16 66.24 47.73 -73.85%
EPS 0.74 26.89 10.77 8.23 5.65 16.12 10.31 -82.70%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.451 1.445 1.25 1.26 1.7235 1.6691 1.6132 -6.81%
Adjusted Per Share Value based on latest NOSH - 79,629
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.13 42.57 20.34 13.79 7.18 26.01 18.76 -57.83%
EPS 0.60 18.46 5.95 4.25 2.23 6.33 4.05 -71.96%
DPS 0.00 1.37 0.00 0.00 0.00 0.79 0.00 -
NAPS 1.1685 0.992 0.691 0.6501 0.6817 0.6556 0.6341 50.25%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.97 1.62 1.68 1.62 1.32 1.24 1.19 -
P/RPS 30.94 2.61 4.57 6.06 7.27 1.87 2.49 435.65%
P/EPS 266.22 6.02 15.60 19.68 23.36 7.69 11.54 708.83%
EY 0.38 16.60 6.41 5.08 4.28 13.00 8.66 -87.53%
DY 0.00 1.23 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 1.36 1.12 1.34 1.29 0.77 0.74 0.74 49.98%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 30/08/07 01/06/07 28/02/07 10/11/06 -
Price 2.06 1.92 1.70 1.76 1.40 1.90 1.22 -
P/RPS 32.35 3.10 4.62 6.58 7.71 2.87 2.56 441.69%
P/EPS 278.38 7.14 15.78 21.39 24.78 11.79 11.83 719.59%
EY 0.36 14.01 6.34 4.68 4.04 8.48 8.45 -87.77%
DY 0.00 1.04 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.42 1.33 1.36 1.40 0.81 1.14 0.76 51.64%

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