[RAPID] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.17%
YoY- -13.24%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 20,652 45,500 27,809 22,610 18,873 12,737 16,559 3.74%
PBT 1,047 24,154 8,100 5,257 5,740 1,009 1,795 -8.58%
Tax -968 -4,419 -1,332 -1,234 -1,103 -405 -378 16.95%
NP 79 19,735 6,768 4,023 4,637 604 1,417 -38.16%
-
NP to SH 79 19,735 6,768 4,023 4,637 604 1,417 -38.16%
-
Tax Rate 92.45% 18.30% 16.44% 23.47% 19.22% 40.14% 21.06% -
Total Cost 20,573 25,765 21,041 18,587 14,236 12,133 15,142 5.23%
-
Net Worth 123,046 124,101 70,102 65,082 61,274 56,282 57,859 13.38%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,711 839 849 841 414 199 -
Div Payout % - 8.67% 12.41% 21.12% 18.14% 68.71% 14.11% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 123,046 124,101 70,102 65,082 61,274 56,282 57,859 13.38%
NOSH 86,409 85,587 41,999 42,476 42,066 41,499 19,999 27.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.38% 43.37% 24.34% 17.79% 24.57% 4.74% 8.56% -
ROE 0.06% 15.90% 9.65% 6.18% 7.57% 1.07% 2.45% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.90 53.16 66.21 53.23 44.86 30.69 82.80 -18.69%
EPS 0.09 23.06 16.11 9.47 11.02 1.46 7.09 -51.66%
DPS 0.00 2.00 2.00 2.00 2.00 1.00 1.00 -
NAPS 1.424 1.45 1.6691 1.5322 1.4566 1.3562 2.893 -11.13%
Adjusted Per Share Value based on latest NOSH - 42,476
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.32 42.56 26.01 21.15 17.66 11.92 15.49 3.74%
EPS 0.07 18.46 6.33 3.76 4.34 0.57 1.33 -38.75%
DPS 0.00 1.60 0.79 0.79 0.79 0.39 0.19 -
NAPS 1.1511 1.161 0.6558 0.6088 0.5732 0.5265 0.5413 13.38%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.80 1.62 1.24 1.53 1.31 1.01 0.91 -
P/RPS 7.53 3.05 1.87 2.87 2.92 3.29 1.10 37.75%
P/EPS 1,968.82 7.03 7.70 16.15 11.88 69.40 12.84 131.17%
EY 0.05 14.23 13.00 6.19 8.41 1.44 7.79 -56.85%
DY 0.00 1.23 1.61 1.31 1.53 0.99 1.10 -
P/NAPS 1.26 1.12 0.74 1.00 0.90 0.74 0.31 26.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 28/02/07 28/02/06 22/02/05 27/02/04 21/02/03 -
Price 2.00 1.92 1.90 1.59 1.37 1.07 0.95 -
P/RPS 8.37 3.61 2.87 2.99 3.05 3.49 1.15 39.16%
P/EPS 2,187.58 8.33 11.79 16.79 12.43 73.52 13.41 133.57%
EY 0.05 12.01 8.48 5.96 8.05 1.36 7.46 -56.54%
DY 0.00 1.04 1.05 1.26 1.46 0.93 1.05 -
P/NAPS 1.40 1.32 1.14 1.04 0.94 0.79 0.33 27.20%

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