[RAPID] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 32.82%
YoY- 2.06%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 4,235 6,996 6,827 5,571 5,812 2,762 4,005 0.93%
PBT 115 2,504 2,417 1,371 1,353 121 658 -25.20%
Tax -102 -679 -477 -331 -334 -37 -62 8.64%
NP 13 1,825 1,940 1,040 1,019 84 596 -47.11%
-
NP to SH 13 1,825 1,940 1,040 1,019 84 596 -47.11%
-
Tax Rate 88.70% 27.12% 19.74% 24.14% 24.69% 30.58% 9.42% -
Total Cost 4,222 5,171 4,887 4,531 4,793 2,678 3,409 3.62%
-
Net Worth 94,250 100,054 67,740 61,971 61,195 56,821 40,620 15.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 94,250 100,054 67,740 61,971 61,195 56,821 40,620 15.04%
NOSH 65,000 80,043 41,991 41,600 42,458 41,999 20,310 21.37%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.31% 26.09% 28.42% 18.67% 17.53% 3.04% 14.88% -
ROE 0.01% 1.82% 2.86% 1.68% 1.67% 0.15% 1.47% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.52 8.74 16.26 13.39 13.69 6.58 19.72 -16.83%
EPS 0.02 2.28 4.62 2.50 2.40 0.20 1.40 -50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.25 1.6132 1.4897 1.4413 1.3529 2.00 -5.21%
Adjusted Per Share Value based on latest NOSH - 41,600
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.96 6.54 6.39 5.21 5.44 2.58 3.75 0.91%
EPS 0.01 1.71 1.81 0.97 0.95 0.08 0.56 -48.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8817 0.936 0.6337 0.5797 0.5725 0.5315 0.38 15.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.85 1.68 1.19 1.54 1.25 1.02 0.90 -
P/RPS 28.39 19.22 7.32 11.50 9.13 15.51 4.56 35.59%
P/EPS 9,250.00 73.68 25.76 61.60 52.08 510.00 30.67 158.73%
EY 0.01 1.36 3.88 1.62 1.92 0.20 3.26 -61.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.34 0.74 1.03 0.87 0.75 0.45 19.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 10/11/06 16/11/05 05/11/04 19/11/03 29/11/02 -
Price 1.73 1.70 1.22 1.68 1.27 1.00 1.00 -
P/RPS 26.55 19.45 7.50 12.54 9.28 15.21 5.07 31.74%
P/EPS 8,650.00 74.56 26.41 67.20 52.92 500.00 34.08 151.41%
EY 0.01 1.34 3.79 1.49 1.89 0.20 2.93 -61.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.36 0.76 1.13 0.88 0.74 0.50 15.53%

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