[RAPID] YoY TTM 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- -41.11%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 43,431 29,324 26,339 20,258 14,573 13,405 16,736 17.20%
PBT 21,848 10,703 7,066 3,435 3,931 629 5,003 27.82%
Tax -4,348 -1,788 -1,850 -586 -694 -352 -292 56.78%
NP 17,500 8,915 5,216 2,849 3,237 277 4,711 24.42%
-
NP to SH 17,500 8,915 5,216 2,849 3,237 277 4,711 24.42%
-
Tax Rate 19.90% 16.71% 26.18% 17.06% 17.65% 55.96% 5.84% -
Total Cost 25,931 20,409 21,123 17,409 11,336 13,128 12,025 13.65%
-
Net Worth 125,154 100,333 65,574 60,373 59,938 55,837 40,256 20.78%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,711 839 849 841 414 199 400 27.38%
Div Payout % 9.78% 9.42% 16.29% 29.53% 12.82% 72.20% 8.49% -
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 125,154 100,333 65,574 60,373 59,938 55,837 40,256 20.78%
NOSH 86,373 79,629 42,035 41,210 42,000 41,333 20,128 27.44%
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 40.29% 30.40% 19.80% 14.06% 22.21% 2.07% 28.15% -
ROE 13.98% 8.89% 7.95% 4.72% 5.40% 0.50% 11.70% -
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 50.28 36.83 62.66 49.16 34.70 32.43 83.15 -8.03%
EPS 20.26 11.20 12.41 6.91 7.71 0.67 23.40 -2.37%
DPS 1.98 1.05 2.00 2.04 0.99 0.48 2.00 -0.16%
NAPS 1.449 1.26 1.56 1.465 1.4271 1.3509 2.00 -5.22%
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 40.63 27.43 24.64 18.95 13.63 12.54 15.66 17.20%
EPS 16.37 8.34 4.88 2.67 3.03 0.26 4.41 24.40%
DPS 1.60 0.79 0.79 0.79 0.39 0.19 0.37 27.61%
NAPS 1.1708 0.9386 0.6134 0.5648 0.5607 0.5223 0.3766 20.78%
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 4.04 4.40 2.35 2.95 3.54 3.02 1.32 20.47%
P/EPS 10.02 14.47 11.85 20.97 15.96 146.23 4.70 13.43%
EY 9.98 6.91 8.44 4.77 6.27 0.68 21.28 -11.84%
DY 0.98 0.65 1.36 1.41 0.80 0.49 1.82 -9.79%
P/NAPS 1.40 1.29 0.94 0.99 0.86 0.73 0.55 16.83%
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 3.62 4.78 1.96 2.95 3.46 3.58 1.25 19.37%
P/EPS 8.98 15.72 9.91 20.97 15.57 173.09 4.44 12.44%
EY 11.13 6.36 10.09 4.77 6.42 0.58 22.50 -11.05%
DY 1.09 0.60 1.63 1.41 0.82 0.42 1.92 -8.99%
P/NAPS 1.26 1.40 0.79 0.99 0.84 0.86 0.52 15.87%

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