[RAPID] QoQ Cumulative 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- -82.13%
YoY- 72.84%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative 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 20,056 13,229 4,388 22,610 15,071 9,500 104.23%
PBT 8,100 5,443 3,026 846 5,257 2,588 1,217 252.61%
Tax -1,332 -1,111 -634 -127 -1,234 -349 -18 1648.83%
NP 6,768 4,332 2,392 719 4,023 2,239 1,199 216.02%
-
NP to SH 6,768 4,332 2,392 719 4,023 2,239 1,199 216.02%
-
Tax Rate 16.44% 20.41% 20.95% 15.01% 23.47% 13.49% 1.48% -
Total Cost 21,041 15,724 10,837 3,669 18,587 12,832 8,301 85.59%
-
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% 6.39% 3.65% 1.11% 6.27% 3.56% 1.98% -
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 47.73 31.47 10.44 53.95 35.67 22.98 102.15%
EPS 16.12 10.31 5.69 1.71 9.58 5.30 2.90 212.81%
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 18.76 12.38 4.10 21.15 14.10 8.89 104.16%
EPS 6.33 4.05 2.24 0.67 3.76 2.09 1.12 216.29%
DPS 0.79 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.6555 0.6341 0.6135 0.6057 0.6006 0.5887 0.5666 10.17%
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 2.49 4.67 14.85 2.84 4.32 6.31 -55.45%
P/EPS 7.69 11.54 25.83 90.64 15.94 29.06 50.00 -71.19%
EY 13.00 8.66 3.87 1.10 6.27 3.44 2.00 247.10%
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 2.56 3.91 14.37 2.95 4.71 6.31 -40.77%
P/EPS 11.79 11.83 21.62 87.72 16.56 31.70 50.00 -61.73%
EY 8.48 8.45 4.63 1.14 6.04 3.15 2.00 161.27%
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