[RAPID] QoQ Annualized Quarter 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- -28.51%
YoY- 72.84%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 27,809 26,741 26,458 17,552 22,610 20,094 19,000 28.82%
PBT 8,100 7,257 6,052 3,384 5,257 3,450 2,434 122.41%
Tax -1,332 -1,481 -1,268 -508 -1,234 -465 -36 1003.09%
NP 6,768 5,776 4,784 2,876 4,023 2,985 2,398 99.33%
-
NP to SH 6,768 5,776 4,784 2,876 4,023 2,985 2,398 99.33%
-
Tax Rate 16.44% 20.41% 20.95% 15.01% 23.47% 13.48% 1.48% -
Total Cost 21,041 20,965 21,674 14,676 18,587 17,109 16,602 17.06%
-
Net Worth 70,077 67,782 65,580 64,752 64,208 62,932 60,570 10.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 839 - - - 838 - - -
Div Payout % 12.41% - - - 20.83% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 70,077 67,782 65,580 64,752 64,208 62,932 60,570 10.17%
NOSH 41,985 42,017 42,038 42,046 41,906 42,245 41,344 1.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 24.34% 21.60% 18.08% 16.39% 17.79% 14.86% 12.62% -
ROE 9.66% 8.52% 7.29% 4.44% 6.27% 4.74% 3.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.24 63.64 62.94 41.74 53.95 47.57 45.95 27.52%
EPS 16.12 13.75 11.38 6.84 9.58 7.07 5.80 97.31%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.6691 1.6132 1.56 1.54 1.5322 1.4897 1.465 9.05%
Adjusted Per Share Value based on latest NOSH - 42,046
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.01 25.02 24.75 16.42 21.15 18.80 17.77 28.82%
EPS 6.33 5.40 4.48 2.69 3.76 2.79 2.24 99.50%
DPS 0.79 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.6556 0.6341 0.6135 0.6057 0.6007 0.5887 0.5666 10.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.24 1.19 1.47 1.55 1.53 1.54 1.45 -
P/RPS 1.87 1.87 2.34 3.71 2.84 3.24 3.16 -29.44%
P/EPS 7.69 8.66 12.92 22.66 15.94 21.79 25.00 -54.33%
EY 13.00 11.55 7.74 4.41 6.27 4.59 4.00 118.93%
DY 1.61 0.00 0.00 0.00 1.31 0.00 0.00 -
P/NAPS 0.74 0.74 0.94 1.01 1.00 1.03 0.99 -17.59%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 10/11/06 24/08/06 31/05/06 28/02/06 16/11/05 26/08/05 -
Price 1.90 1.22 1.23 1.50 1.59 1.68 1.45 -
P/RPS 2.87 1.92 1.95 3.59 2.95 3.53 3.16 -6.19%
P/EPS 11.79 8.87 10.81 21.93 16.56 23.77 25.00 -39.32%
EY 8.48 11.27 9.25 4.56 6.04 4.21 4.00 64.80%
DY 1.05 0.00 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 1.14 0.76 0.79 0.97 1.04 1.13 0.99 9.83%

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