[RAPID] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -28.51%
YoY- 72.84%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 8,120 21,924 30,716 17,552 17,140 12,124 11,308 -5.36%
PBT -9,228 4,180 11,204 3,384 1,480 1,256 -456 65.00%
Tax -212 -1,632 -1,648 -508 184 -396 -608 -16.09%
NP -9,440 2,548 9,556 2,876 1,664 860 -1,064 43.83%
-
NP to SH -9,440 2,548 9,556 2,876 1,664 860 -1,064 43.83%
-
Tax Rate - 39.04% 14.71% 15.01% -12.43% 31.53% - -
Total Cost 17,560 19,376 21,160 14,676 15,476 11,264 12,372 6.00%
-
Net Worth 121,036 124,903 72,875 64,752 60,998 58,535 59,681 12.49%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 121,036 124,903 72,875 64,752 60,998 58,535 59,681 12.49%
NOSH 86,764 86,081 42,283 42,046 41,600 43,000 44,333 11.82%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -116.26% 11.62% 31.11% 16.39% 9.71% 7.09% -9.41% -
ROE -7.80% 2.04% 13.11% 4.44% 2.73% 1.47% -1.78% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 9.36 25.47 72.64 41.74 41.20 28.20 25.51 -15.37%
EPS -10.88 2.96 22.60 6.84 4.00 2.00 -2.40 28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.395 1.451 1.7235 1.54 1.4663 1.3613 1.3462 0.59%
Adjusted Per Share Value based on latest NOSH - 42,046
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 7.60 20.51 28.73 16.42 16.03 11.34 10.58 -5.35%
EPS -8.83 2.38 8.94 2.69 1.56 0.80 -1.00 43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1323 1.1685 0.6817 0.6057 0.5706 0.5476 0.5583 12.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.90 1.97 1.32 1.55 1.38 1.08 0.80 -
P/RPS 20.30 7.73 1.82 3.71 3.35 3.83 3.14 36.44%
P/EPS -17.46 66.55 5.84 22.66 34.50 54.00 -33.33 -10.20%
EY -5.73 1.50 17.12 4.41 2.90 1.85 -3.00 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.36 0.77 1.01 0.94 0.79 0.59 14.91%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 30/05/08 01/06/07 31/05/06 30/05/05 28/05/04 30/05/03 -
Price 1.90 2.06 1.40 1.50 1.45 1.11 0.80 -
P/RPS 20.30 8.09 1.93 3.59 3.52 3.94 3.14 36.44%
P/EPS -17.46 69.59 6.19 21.93 36.25 55.50 -33.33 -10.20%
EY -5.73 1.44 16.14 4.56 2.76 1.80 -3.00 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.42 0.81 0.97 0.99 0.82 0.59 14.91%

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