[RAPID] QoQ Cumulative 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- 56.23%
YoY- 68.23%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,740 14,744 7,679 27,809 20,056 13,229 4,388 190.33%
PBT 8,133 5,629 2,801 8,100 5,443 3,026 846 351.49%
Tax -1,769 -1,090 -412 -1,332 -1,111 -634 -127 477.98%
NP 6,364 4,539 2,389 6,768 4,332 2,392 719 327.32%
-
NP to SH 6,364 4,539 2,389 6,768 4,332 2,392 719 327.32%
-
Tax Rate 21.75% 19.36% 14.71% 16.44% 20.41% 20.95% 15.01% -
Total Cost 15,376 10,205 5,290 21,041 15,724 10,837 3,669 159.70%
-
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 8.62% 6.53% 3.28% 9.66% 6.39% 3.65% 1.11% -
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 36.79 26.73 18.16 66.24 47.73 31.47 10.44 131.39%
EPS 10.77 8.23 5.65 16.12 10.31 5.69 1.71 240.66%
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 20.34 13.79 7.18 26.01 18.76 12.38 4.10 190.59%
EPS 5.95 4.25 2.23 6.33 4.05 2.24 0.67 328.27%
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 4.57 6.06 7.27 1.87 2.49 4.67 14.85 -54.38%
P/EPS 15.60 19.68 23.36 7.69 11.54 25.83 90.64 -69.02%
EY 6.41 5.08 4.28 13.00 8.66 3.87 1.10 223.47%
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 4.62 6.58 7.71 2.87 2.56 3.91 14.37 -53.03%
P/EPS 15.78 21.39 24.78 11.79 11.83 21.62 87.72 -68.09%
EY 6.34 4.68 4.04 8.48 8.45 4.63 1.14 213.57%
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