[RAPID] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.65%
YoY- 70.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 20,069 13,459 43,431 29,324 26,339 20,258 14,573 5.47%
PBT 8,048 -5,399 21,848 10,703 7,066 3,435 3,931 12.67%
Tax -587 -82 -4,348 -1,788 -1,850 -586 -694 -2.75%
NP 7,461 -5,481 17,500 8,915 5,216 2,849 3,237 14.92%
-
NP to SH 7,461 -5,481 17,500 8,915 5,216 2,849 3,237 14.92%
-
Tax Rate 7.29% - 19.90% 16.71% 26.18% 17.06% 17.65% -
Total Cost 12,608 18,940 25,931 20,409 21,123 17,409 11,336 1.78%
-
Net Worth 127,734 120,368 125,154 100,333 65,574 60,373 59,938 13.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 1,711 839 849 841 414 -
Div Payout % - - 9.78% 9.42% 16.29% 29.53% 12.82% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 127,734 120,368 125,154 100,333 65,574 60,373 59,938 13.43%
NOSH 86,893 86,990 86,373 79,629 42,035 41,210 42,000 12.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 37.18% -40.72% 40.29% 30.40% 19.80% 14.06% 22.21% -
ROE 5.84% -4.55% 13.98% 8.89% 7.95% 4.72% 5.40% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.10 15.47 50.28 36.83 62.66 49.16 34.70 -6.55%
EPS 8.59 -6.30 20.26 11.20 12.41 6.91 7.71 1.81%
DPS 0.00 0.00 1.98 1.05 2.00 2.04 0.99 -
NAPS 1.47 1.3837 1.449 1.26 1.56 1.465 1.4271 0.49%
Adjusted Per Share Value based on latest NOSH - 79,629
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.77 12.59 40.63 27.43 24.64 18.95 13.63 5.47%
EPS 6.98 -5.13 16.37 8.34 4.88 2.67 3.03 14.91%
DPS 0.00 0.00 1.60 0.79 0.79 0.79 0.39 -
NAPS 1.1949 1.126 1.1708 0.9386 0.6134 0.5648 0.5607 13.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 2.03 2.03 1.62 1.47 1.45 1.23 -
P/RPS 7.79 13.12 4.04 4.40 2.35 2.95 3.54 14.04%
P/EPS 20.96 -32.22 10.02 14.47 11.85 20.97 15.96 4.64%
EY 4.77 -3.10 9.98 6.91 8.44 4.77 6.27 -4.45%
DY 0.00 0.00 0.98 0.65 1.36 1.41 0.80 -
P/NAPS 1.22 1.47 1.40 1.29 0.94 0.99 0.86 5.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 20/08/08 30/08/07 24/08/06 26/08/05 13/08/04 -
Price 1.69 1.95 1.82 1.76 1.23 1.45 1.20 -
P/RPS 7.32 12.60 3.62 4.78 1.96 2.95 3.46 13.29%
P/EPS 19.68 -30.95 8.98 15.72 9.91 20.97 15.57 3.97%
EY 5.08 -3.23 11.13 6.36 10.09 4.77 6.42 -3.82%
DY 0.00 0.00 1.09 0.60 1.63 1.41 0.82 -
P/NAPS 1.15 1.41 1.26 1.40 0.79 0.99 0.84 5.37%

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