[RAPID] YoY TTM 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- 0.74%
YoY- -31.21%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 40,670 29,493 27,595 20,017 17,623 12,162 16,369 16.36%
PBT 19,459 10,790 8,112 3,453 5,163 92 5,050 25.18%
Tax -3,771 -1,990 -1,996 -583 -991 -327 -339 49.35%
NP 15,688 8,800 6,116 2,870 4,172 -235 4,711 22.17%
-
NP to SH 15,688 8,800 6,116 2,870 4,172 -235 4,711 22.17%
-
Tax Rate 19.38% 18.44% 24.61% 16.88% 19.19% 355.43% 6.71% -
Total Cost 24,982 20,693 21,479 17,147 13,451 12,397 11,658 13.53%
-
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 1,711 839 849 841 414 199 400 27.38%
Div Payout % 10.91% 9.55% 13.89% 29.31% 9.95% 0.00% 8.49% -
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 38.57% 29.84% 22.16% 14.34% 23.67% -1.93% 28.78% -
ROE 16.65% 8.80% 9.03% 4.63% 6.82% -0.41% 11.60% -
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 62.57 36.85 65.72 48.12 41.51 28.96 80.59 -4.12%
EPS 24.14 10.99 14.56 6.90 9.83 -0.56 23.20 0.66%
DPS 2.63 1.05 2.00 2.00 0.98 0.48 1.97 4.92%
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 38.04 27.59 25.81 18.72 16.49 11.38 15.31 16.36%
EPS 14.68 8.23 5.72 2.68 3.90 -0.22 4.41 22.17%
DPS 1.60 0.79 0.79 0.79 0.39 0.19 0.37 27.61%
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 2.96 4.56 1.81 3.20 3.01 3.52 1.12 17.56%
P/EPS 7.67 15.28 8.17 22.32 12.72 -182.30 3.88 12.01%
EY 13.05 6.54 12.24 4.48 7.86 -0.55 25.77 -10.71%
DY 1.42 0.62 1.68 1.30 0.78 0.47 2.19 -6.96%
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 2.76 4.61 1.86 3.49 3.06 3.45 1.24 14.25%
P/EPS 7.17 15.46 8.38 24.35 12.92 -178.72 4.31 8.84%
EY 13.95 6.47 11.94 4.11 7.74 -0.56 23.20 -8.12%
DY 1.52 0.62 1.64 1.19 0.77 0.48 1.97 -4.22%
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