[RAPID] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.12%
YoY- -5.93%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 7,194 5,481 23,760 6,996 7,065 7,679 7,753 -4.87%
PBT 2,278 1,045 16,021 2,504 2,828 2,801 2,657 -9.75%
Tax -611 -408 -2,650 -679 -678 -412 -221 97.10%
NP 1,667 637 13,371 1,825 2,150 2,389 2,436 -22.36%
-
NP to SH 1,667 637 13,371 1,825 2,150 2,389 2,436 -22.36%
-
Tax Rate 26.82% 39.04% 16.54% 27.12% 23.97% 14.71% 8.32% -
Total Cost 5,527 4,844 10,389 5,171 4,915 5,290 5,317 2.61%
-
Net Worth 125,154 124,903 124,101 100,054 100,333 72,875 70,102 47.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,711 - - - 839 -
Div Payout % - - 12.80% - - - 34.48% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 125,154 124,903 124,101 100,054 100,333 72,875 70,102 47.21%
NOSH 86,373 86,081 85,587 80,043 79,629 42,283 41,999 61.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.17% 11.62% 56.28% 26.09% 30.43% 31.11% 31.42% -
ROE 1.33% 0.51% 10.77% 1.82% 2.14% 3.28% 3.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.33 6.37 27.76 8.74 8.87 18.16 18.46 -41.19%
EPS 1.93 0.74 16.34 2.28 2.70 5.65 5.80 -52.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.449 1.451 1.45 1.25 1.26 1.7235 1.6691 -9.00%
Adjusted Per Share Value based on latest NOSH - 80,043
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.73 5.13 22.23 6.54 6.61 7.18 7.25 -4.84%
EPS 1.56 0.60 12.51 1.71 2.01 2.23 2.28 -22.37%
DPS 0.00 0.00 1.60 0.00 0.00 0.00 0.79 -
NAPS 1.1708 1.1684 1.1609 0.936 0.9386 0.6817 0.6558 47.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.03 1.97 1.62 1.68 1.62 1.32 1.24 -
P/RPS 24.37 30.94 5.84 19.22 18.26 7.27 6.72 136.22%
P/EPS 105.18 266.22 10.37 73.68 60.00 23.36 21.38 189.53%
EY 0.95 0.38 9.64 1.36 1.67 4.28 4.68 -65.49%
DY 0.00 0.00 1.23 0.00 0.00 0.00 1.61 -
P/NAPS 1.40 1.36 1.12 1.34 1.29 0.77 0.74 53.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 30/05/08 29/02/08 29/11/07 30/08/07 01/06/07 28/02/07 -
Price 1.82 2.06 1.92 1.70 1.76 1.40 1.90 -
P/RPS 21.85 32.35 6.92 19.45 19.84 7.71 10.29 65.28%
P/EPS 94.30 278.38 12.29 74.56 65.19 24.78 32.76 102.48%
EY 1.06 0.36 8.14 1.34 1.53 4.04 3.05 -50.60%
DY 0.00 0.00 1.04 0.00 0.00 0.00 1.05 -
P/NAPS 1.26 1.42 1.32 1.36 1.40 0.81 1.14 6.90%

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