[RAPID] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.74%
YoY- 93.48%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,488 30,716 27,809 26,741 26,458 17,552 22,610 19.42%
PBT 11,258 11,204 8,100 7,257 6,052 3,384 5,257 66.37%
Tax -2,180 -1,648 -1,332 -1,481 -1,268 -508 -1,234 46.28%
NP 9,078 9,556 6,768 5,776 4,784 2,876 4,023 72.29%
-
NP to SH 9,078 9,556 6,768 5,776 4,784 2,876 4,023 72.29%
-
Tax Rate 19.36% 14.71% 16.44% 20.41% 20.95% 15.01% 23.47% -
Total Cost 20,410 21,160 21,041 20,965 21,674 14,676 18,587 6.45%
-
Net Worth 69,491 72,875 70,077 67,782 65,580 64,752 64,208 5.42%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 839 - - - 838 -
Div Payout % - - 12.41% - - - 20.83% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,491 72,875 70,077 67,782 65,580 64,752 64,208 5.42%
NOSH 55,151 42,283 41,985 42,017 42,038 42,046 41,906 20.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 30.79% 31.11% 24.34% 21.60% 18.08% 16.39% 17.79% -
ROE 13.06% 13.11% 9.66% 8.52% 7.29% 4.44% 6.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.47 72.64 66.24 63.64 62.94 41.74 53.95 -0.59%
EPS 16.46 22.60 16.12 13.75 11.38 6.84 9.58 43.59%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.26 1.7235 1.6691 1.6132 1.56 1.54 1.5322 -12.25%
Adjusted Per Share Value based on latest NOSH - 41,991
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.59 28.73 26.01 25.02 24.75 16.42 21.15 19.44%
EPS 8.49 8.94 6.33 5.40 4.48 2.69 3.76 72.36%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.78 -
NAPS 0.6501 0.6817 0.6556 0.6341 0.6135 0.6057 0.6007 5.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.62 1.32 1.24 1.19 1.47 1.55 1.53 -
P/RPS 3.03 1.82 1.87 1.87 2.34 3.71 2.84 4.42%
P/EPS 9.84 5.84 7.69 8.66 12.92 22.66 15.94 -27.56%
EY 10.16 17.12 13.00 11.55 7.74 4.41 6.27 38.08%
DY 0.00 0.00 1.61 0.00 0.00 0.00 1.31 -
P/NAPS 1.29 0.77 0.74 0.74 0.94 1.01 1.00 18.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 01/06/07 28/02/07 10/11/06 24/08/06 31/05/06 28/02/06 -
Price 1.76 1.40 1.90 1.22 1.23 1.50 1.59 -
P/RPS 3.29 1.93 2.87 1.92 1.95 3.59 2.95 7.56%
P/EPS 10.69 6.19 11.79 8.87 10.81 21.93 16.56 -25.36%
EY 9.35 16.14 8.48 11.27 9.25 4.56 6.04 33.92%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.26 -
P/NAPS 1.40 0.81 1.14 0.76 0.79 0.97 1.04 21.98%

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