[RAPID] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.17%
YoY- -13.24%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 27,595 26,339 22,713 22,610 20,017 20,258 20,127 23.39%
PBT 8,112 7,066 5,733 5,257 3,453 3,435 5,796 25.09%
Tax -1,996 -1,850 -1,407 -1,234 -583 -586 -958 63.05%
NP 6,116 5,216 4,326 4,023 2,870 2,849 4,838 16.89%
-
NP to SH 6,116 5,216 4,326 4,023 2,870 2,849 4,838 16.89%
-
Tax Rate 24.61% 26.18% 24.54% 23.47% 16.88% 17.06% 16.53% -
Total Cost 21,479 21,123 18,387 18,587 17,147 17,409 15,289 25.41%
-
Net Worth 67,740 65,574 64,752 65,082 61,971 60,373 60,998 7.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 849 849 849 849 841 841 841 0.63%
Div Payout % 13.89% 16.29% 19.64% 21.12% 29.31% 29.53% 17.39% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 67,740 65,574 64,752 65,082 61,971 60,373 60,998 7.23%
NOSH 41,991 42,035 42,046 42,476 41,600 41,210 41,600 0.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.16% 19.80% 19.05% 17.79% 14.34% 14.06% 24.04% -
ROE 9.03% 7.95% 6.68% 6.18% 4.63% 4.72% 7.93% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 65.72 62.66 54.02 53.23 48.12 49.16 48.38 22.63%
EPS 14.56 12.41 10.29 9.47 6.90 6.91 11.63 16.14%
DPS 2.00 2.00 2.00 2.00 2.00 2.04 2.02 -0.66%
NAPS 1.6132 1.56 1.54 1.5322 1.4897 1.465 1.4663 6.56%
Adjusted Per Share Value based on latest NOSH - 42,476
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.81 24.64 21.25 21.15 18.72 18.95 18.83 23.36%
EPS 5.72 4.88 4.05 3.76 2.68 2.67 4.53 16.80%
DPS 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.00%
NAPS 0.6337 0.6134 0.6057 0.6088 0.5797 0.5648 0.5706 7.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.19 1.47 1.55 1.53 1.54 1.45 1.38 -
P/RPS 1.81 2.35 2.87 2.87 3.20 2.95 2.85 -26.09%
P/EPS 8.17 11.85 15.07 16.15 22.32 20.97 11.87 -22.02%
EY 12.24 8.44 6.64 6.19 4.48 4.77 8.43 28.19%
DY 1.68 1.36 1.29 1.31 1.30 1.41 1.47 9.30%
P/NAPS 0.74 0.94 1.01 1.00 1.03 0.99 0.94 -14.72%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 10/11/06 24/08/06 31/05/06 28/02/06 16/11/05 26/08/05 30/05/05 -
Price 1.22 1.23 1.50 1.59 1.68 1.45 1.45 -
P/RPS 1.86 1.96 2.78 2.99 3.49 2.95 3.00 -27.26%
P/EPS 8.38 9.91 14.58 16.79 24.35 20.97 12.47 -23.25%
EY 11.94 10.09 6.86 5.96 4.11 4.77 8.02 30.35%
DY 1.64 1.63 1.33 1.26 1.19 1.41 1.39 11.64%
P/NAPS 0.76 0.79 0.97 1.04 1.13 0.99 0.99 -16.14%

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