[RAPID] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.06%
YoY- 93.49%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,610 20,094 19,000 17,140 19,282 18,569 16,230 24.65%
PBT 5,257 3,450 2,434 1,480 5,740 6,500 7,044 -17.67%
Tax -1,234 -465 -36 184 -1,110 -1,158 -1,070 9.94%
NP 4,023 2,985 2,398 1,664 4,630 5,341 5,974 -23.11%
-
NP to SH 4,023 2,985 2,398 1,664 4,630 5,341 5,974 -23.11%
-
Tax Rate 23.47% 13.48% 1.48% -12.43% 19.34% 17.82% 15.19% -
Total Cost 18,587 17,109 16,602 15,476 14,652 13,228 10,256 48.48%
-
Net Worth 64,208 62,932 60,570 60,998 61,393 60,777 60,038 4.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 838 - - - 843 - - -
Div Payout % 20.83% - - - 18.21% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 64,208 62,932 60,570 60,998 61,393 60,777 60,038 4.56%
NOSH 41,906 42,245 41,344 41,600 42,154 42,168 42,070 -0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.79% 14.86% 12.62% 9.71% 24.01% 28.76% 36.81% -
ROE 6.27% 4.74% 3.96% 2.73% 7.54% 8.79% 9.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.95 47.57 45.95 41.20 45.74 44.04 38.58 24.97%
EPS 9.58 7.07 5.80 4.00 11.00 12.67 14.20 -23.02%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.5322 1.4897 1.465 1.4663 1.4564 1.4413 1.4271 4.83%
Adjusted Per Share Value based on latest NOSH - 41,600
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.15 18.80 17.77 16.03 18.04 17.37 15.18 24.67%
EPS 3.76 2.79 2.24 1.56 4.33 5.00 5.59 -23.17%
DPS 0.78 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.6007 0.5887 0.5666 0.5706 0.5743 0.5686 0.5617 4.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.53 1.54 1.45 1.38 1.31 1.25 1.23 -
P/RPS 2.84 3.24 3.16 3.35 2.86 2.84 3.19 -7.43%
P/EPS 15.94 21.79 25.00 34.50 11.93 9.87 8.66 50.02%
EY 6.27 4.59 4.00 2.90 8.38 10.13 11.54 -33.34%
DY 1.31 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 1.00 1.03 0.99 0.94 0.90 0.87 0.86 10.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 16/11/05 26/08/05 30/05/05 22/02/05 05/11/04 13/08/04 -
Price 1.59 1.68 1.45 1.45 1.37 1.27 1.20 -
P/RPS 2.95 3.53 3.16 3.52 3.00 2.88 3.11 -3.45%
P/EPS 16.56 23.77 25.00 36.25 12.47 10.03 8.45 56.41%
EY 6.04 4.21 4.00 2.76 8.02 9.97 11.83 -36.04%
DY 1.26 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 1.04 1.13 0.99 0.99 0.94 0.88 0.84 15.25%

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