[RAPID] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 40.21%
YoY- 46.91%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 12,675 5,481 45,501 21,740 14,744 7,679 27,809 -40.80%
PBT 3,323 1,045 24,154 8,133 5,629 2,801 8,100 -44.81%
Tax -1,019 -408 -4,419 -1,769 -1,090 -412 -1,332 -16.36%
NP 2,304 637 19,735 6,364 4,539 2,389 6,768 -51.27%
-
NP to SH 2,304 637 19,735 6,364 4,539 2,389 6,768 -51.27%
-
Tax Rate 30.67% 39.04% 18.30% 21.75% 19.36% 14.71% 16.44% -
Total Cost 10,371 4,844 25,766 15,376 10,205 5,290 21,041 -37.62%
-
Net Worth 124,570 124,903 106,037 73,862 69,491 72,875 70,077 46.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,467 - - - 839 -
Div Payout % - - 7.44% - - - 12.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 124,570 124,903 106,037 73,862 69,491 72,875 70,077 46.79%
NOSH 85,970 86,081 73,382 59,090 55,151 42,283 41,985 61.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.18% 11.62% 43.37% 29.27% 30.79% 31.11% 24.34% -
ROE 1.85% 0.51% 18.61% 8.62% 6.53% 3.28% 9.66% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.74 6.37 62.01 36.79 26.73 18.16 66.24 -63.31%
EPS 2.68 0.74 26.89 10.77 8.23 5.65 16.12 -69.79%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.449 1.451 1.445 1.25 1.26 1.7235 1.6691 -9.00%
Adjusted Per Share Value based on latest NOSH - 80,043
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.86 5.13 42.56 20.34 13.79 7.18 26.01 -40.78%
EPS 2.16 0.60 18.46 5.95 4.25 2.23 6.33 -51.20%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.79 -
NAPS 1.1653 1.1684 0.9919 0.6909 0.6501 0.6817 0.6555 46.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.03 1.97 1.62 1.68 1.62 1.32 1.24 -
P/RPS 13.77 30.94 2.61 4.57 6.06 7.27 1.87 278.95%
P/EPS 75.75 266.22 6.02 15.60 19.68 23.36 7.69 360.16%
EY 1.32 0.38 16.60 6.41 5.08 4.28 13.00 -78.26%
DY 0.00 0.00 1.23 0.00 0.00 0.00 1.61 -
P/NAPS 1.40 1.36 1.12 1.34 1.29 0.77 0.74 53.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 30/05/08 29/02/08 29/11/07 30/08/07 01/06/07 28/02/07 -
Price 1.82 2.06 1.92 1.70 1.76 1.40 1.90 -
P/RPS 12.34 32.35 3.10 4.62 6.58 7.71 2.87 164.65%
P/EPS 67.91 278.38 7.14 15.78 21.39 24.78 11.79 221.66%
EY 1.47 0.36 14.01 6.34 4.68 4.04 8.48 -68.94%
DY 0.00 0.00 1.04 0.00 0.00 0.00 1.05 -
P/NAPS 1.26 1.42 1.33 1.36 1.40 0.81 1.14 6.90%

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