[RAPID] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 41.19%
YoY- 232.27%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 45,501 28,986 29,488 30,716 27,809 26,741 26,458 43.39%
PBT 24,154 10,844 11,258 11,204 8,100 7,257 6,052 150.97%
Tax -4,419 -2,358 -2,180 -1,648 -1,332 -1,481 -1,268 129.34%
NP 19,735 8,485 9,078 9,556 6,768 5,776 4,784 156.55%
-
NP to SH 19,735 8,485 9,078 9,556 6,768 5,776 4,784 156.55%
-
Tax Rate 18.30% 21.74% 19.36% 14.71% 16.44% 20.41% 20.95% -
Total Cost 25,766 20,501 20,410 21,160 21,041 20,965 21,674 12.18%
-
Net Worth 106,037 73,862 69,491 72,875 70,077 67,782 65,580 37.63%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,467 - - - 839 - - -
Div Payout % 7.44% - - - 12.41% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 106,037 73,862 69,491 72,875 70,077 67,782 65,580 37.63%
NOSH 73,382 59,090 55,151 42,283 41,985 42,017 42,038 44.82%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 43.37% 29.27% 30.79% 31.11% 24.34% 21.60% 18.08% -
ROE 18.61% 11.49% 13.06% 13.11% 9.66% 8.52% 7.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.01 49.06 53.47 72.64 66.24 63.64 62.94 -0.98%
EPS 26.89 14.36 16.46 22.60 16.12 13.75 11.38 77.12%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.445 1.25 1.26 1.7235 1.6691 1.6132 1.56 -4.96%
Adjusted Per Share Value based on latest NOSH - 42,283
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.57 27.12 27.59 28.73 26.01 25.02 24.75 43.41%
EPS 18.46 7.94 8.49 8.94 6.33 5.40 4.48 156.35%
DPS 1.37 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.992 0.691 0.6501 0.6817 0.6556 0.6341 0.6135 37.64%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.62 1.68 1.62 1.32 1.24 1.19 1.47 -
P/RPS 2.61 3.42 3.03 1.82 1.87 1.87 2.34 7.53%
P/EPS 6.02 11.70 9.84 5.84 7.69 8.66 12.92 -39.81%
EY 16.60 8.55 10.16 17.12 13.00 11.55 7.74 66.07%
DY 1.23 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 1.12 1.34 1.29 0.77 0.74 0.74 0.94 12.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 01/06/07 28/02/07 10/11/06 24/08/06 -
Price 1.92 1.70 1.76 1.40 1.90 1.22 1.23 -
P/RPS 3.10 3.47 3.29 1.93 2.87 1.92 1.95 36.09%
P/EPS 7.14 11.84 10.69 6.19 11.79 8.87 10.81 -24.09%
EY 14.01 8.45 9.35 16.14 8.48 11.27 9.25 31.78%
DY 1.04 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 1.33 1.36 1.40 0.81 1.14 0.76 0.79 41.38%

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