[RAPID] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.53%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 17,201 43,302 31,100 22,713 20,127 12,941 15,528 1.71%
PBT -2,305 22,398 10,055 5,733 5,796 1,437 960 -
Tax -613 -4,415 -1,617 -1,407 -958 -352 -511 3.07%
NP -2,918 17,983 8,438 4,326 4,838 1,085 449 -
-
NP to SH -2,918 17,983 8,438 4,326 4,838 1,085 449 -
-
Tax Rate - 19.71% 16.08% 24.54% 16.53% 24.50% 53.23% -
Total Cost 20,119 25,319 22,662 18,387 15,289 11,856 15,079 4.91%
-
Net Worth 121,036 124,903 72,875 64,752 60,998 58,535 59,681 12.49%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 1,711 839 849 841 414 199 -
Div Payout % - 9.52% 9.95% 19.64% 17.39% 38.25% 44.54% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 121,036 124,903 72,875 64,752 60,998 58,535 59,681 12.49%
NOSH 86,764 86,081 42,283 42,046 41,600 43,000 44,333 11.82%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -16.96% 41.53% 27.13% 19.05% 24.04% 8.38% 2.89% -
ROE -2.41% 14.40% 11.58% 6.68% 7.93% 1.85% 0.75% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 19.82 50.30 73.55 54.02 48.38 30.10 35.03 -9.04%
EPS -3.36 20.89 19.96 10.29 11.63 2.52 1.01 -
DPS 0.00 1.99 2.00 2.00 2.02 0.97 0.45 -
NAPS 1.395 1.451 1.7235 1.54 1.4663 1.3613 1.3462 0.59%
Adjusted Per Share Value based on latest NOSH - 42,046
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 16.09 40.51 29.09 21.25 18.83 12.11 14.53 1.71%
EPS -2.73 16.82 7.89 4.05 4.53 1.02 0.42 -
DPS 0.00 1.60 0.79 0.79 0.79 0.39 0.19 -
NAPS 1.1323 1.1685 0.6817 0.6057 0.5706 0.5476 0.5583 12.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.90 1.97 1.32 1.55 1.38 1.08 0.80 -
P/RPS 9.58 3.92 1.79 2.87 2.85 3.59 2.28 27.00%
P/EPS -56.50 9.43 6.61 15.07 11.87 42.80 78.99 -
EY -1.77 10.60 15.12 6.64 8.43 2.34 1.27 -
DY 0.00 1.01 1.52 1.29 1.47 0.89 0.56 -
P/NAPS 1.36 1.36 0.77 1.01 0.94 0.79 0.59 14.91%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 30/05/08 01/06/07 31/05/06 30/05/05 28/05/04 30/05/03 -
Price 1.90 2.06 1.40 1.50 1.45 1.11 0.80 -
P/RPS 9.58 4.10 1.90 2.78 3.00 3.69 2.28 27.00%
P/EPS -56.50 9.86 7.02 14.58 12.47 43.99 78.99 -
EY -1.77 10.14 14.25 6.86 8.02 2.27 1.27 -
DY 0.00 0.97 1.43 1.33 1.39 0.87 0.56 -
P/NAPS 1.36 1.42 0.81 0.97 0.99 0.82 0.59 14.91%

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