[RAPID] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 188.22%
YoY- -59.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 12,675 14,744 13,229 9,500 8,115 6,279 9,248 5.38%
PBT 3,323 5,629 3,026 1,217 3,522 600 1,766 11.10%
Tax -1,019 -1,090 -634 -18 -535 -246 -286 23.56%
NP 2,304 4,539 2,392 1,199 2,987 354 1,480 7.64%
-
NP to SH 2,304 4,539 2,392 1,199 2,987 354 1,480 7.64%
-
Tax Rate 30.67% 19.36% 20.95% 1.48% 15.19% 41.00% 16.19% -
Total Cost 10,371 10,205 10,837 8,301 5,128 5,925 7,768 4.92%
-
Net Worth 124,570 69,491 65,580 60,570 60,038 59,777 57,999 13.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 124,570 69,491 65,580 60,570 60,038 59,777 57,999 13.57%
NOSH 85,970 55,151 42,038 41,344 42,070 44,249 19,999 27.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 18.18% 30.79% 18.08% 12.62% 36.81% 5.64% 16.00% -
ROE 1.85% 6.53% 3.65% 1.98% 4.98% 0.59% 2.55% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.74 26.73 31.47 22.98 19.29 14.19 46.24 -17.33%
EPS 2.68 8.23 5.69 2.90 7.10 0.80 7.40 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.449 1.26 1.56 1.465 1.4271 1.3509 2.90 -10.91%
Adjusted Per Share Value based on latest NOSH - 41,210
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.86 13.79 12.38 8.89 7.59 5.87 8.65 5.39%
EPS 2.16 4.25 2.24 1.12 2.79 0.33 1.38 7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1653 0.6501 0.6135 0.5666 0.5616 0.5592 0.5426 13.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.03 1.62 1.47 1.45 1.23 0.98 1.10 -
P/RPS 13.77 6.06 4.67 6.31 6.38 6.91 2.38 33.95%
P/EPS 75.75 19.68 25.83 50.00 17.32 122.50 14.86 31.15%
EY 1.32 5.08 3.87 2.00 5.77 0.82 6.73 -23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.29 0.94 0.99 0.86 0.73 0.38 24.25%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 30/08/07 24/08/06 26/08/05 13/08/04 22/08/03 19/08/02 -
Price 1.82 1.76 1.23 1.45 1.20 1.16 1.04 -
P/RPS 12.34 6.58 3.91 6.31 6.22 8.17 2.25 32.76%
P/EPS 67.91 21.39 21.62 50.00 16.90 145.00 14.05 29.99%
EY 1.47 4.68 4.63 2.00 5.92 0.69 7.12 -23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.40 0.79 0.99 0.84 0.86 0.36 23.19%

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