[RAPID] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 81.1%
YoY- 93.48%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 11,015 16,910 21,740 20,056 15,071 13,927 9,041 3.34%
PBT -3,681 3,438 8,133 5,443 2,588 4,875 721 -
Tax -236 -1,121 -1,769 -1,111 -349 -869 -283 -2.97%
NP -3,917 2,317 6,364 4,332 2,239 4,006 438 -
-
NP to SH -3,917 2,317 6,364 4,332 2,239 4,006 438 -
-
Tax Rate - 32.61% 21.75% 20.41% 13.49% 17.83% 39.25% -
Total Cost 14,932 14,593 15,376 15,724 12,832 9,921 8,603 9.61%
-
Net Worth 119,490 124,894 73,862 67,782 62,932 60,777 59,257 12.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 119,490 124,894 73,862 67,782 62,932 60,777 59,257 12.38%
NOSH 86,851 86,133 59,090 42,017 42,245 42,168 43,800 12.07%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -35.56% 13.70% 29.27% 21.60% 14.86% 28.76% 4.84% -
ROE -3.28% 1.86% 8.62% 6.39% 3.56% 6.59% 0.74% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.68 19.63 36.79 47.73 35.67 33.03 20.64 -7.79%
EPS -4.51 2.69 10.77 10.31 5.30 9.50 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3758 1.45 1.25 1.6132 1.4897 1.4413 1.3529 0.27%
Adjusted Per Share Value based on latest NOSH - 41,991
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.30 15.82 20.34 18.76 14.10 13.03 8.46 3.33%
EPS -3.66 2.17 5.95 4.05 2.09 3.75 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1178 1.1683 0.6909 0.6341 0.5887 0.5685 0.5543 12.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.90 1.85 1.68 1.19 1.54 1.25 1.02 -
P/RPS 14.98 9.42 4.57 2.49 4.32 3.78 4.94 20.28%
P/EPS -42.13 68.77 15.60 11.54 29.06 13.16 102.00 -
EY -2.37 1.45 6.41 8.66 3.44 7.60 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.28 1.34 0.74 1.03 0.87 0.75 10.68%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 28/11/08 29/11/07 10/11/06 16/11/05 05/11/04 19/11/03 -
Price 1.79 1.73 1.70 1.22 1.68 1.27 1.00 -
P/RPS 14.11 8.81 4.62 2.56 4.71 3.85 4.84 19.50%
P/EPS -39.69 64.31 15.78 11.83 31.70 13.37 100.00 -
EY -2.52 1.55 6.34 8.45 3.15 7.48 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 1.36 0.76 1.13 0.88 0.74 9.83%

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