[RAPID] QoQ Cumulative 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- -64.7%
YoY- 232.27%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative 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 21,740 14,744 7,679 27,809 20,056 13,229 127.34%
PBT 24,154 8,133 5,629 2,801 8,100 5,443 3,026 297.89%
Tax -4,419 -1,769 -1,090 -412 -1,332 -1,111 -634 263.59%
NP 19,735 6,364 4,539 2,389 6,768 4,332 2,392 306.73%
-
NP to SH 19,735 6,364 4,539 2,389 6,768 4,332 2,392 306.73%
-
Tax Rate 18.30% 21.75% 19.36% 14.71% 16.44% 20.41% 20.95% -
Total Cost 25,766 15,376 10,205 5,290 21,041 15,724 10,837 77.85%
-
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% 8.62% 6.53% 3.28% 9.66% 6.39% 3.65% -
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 36.79 26.73 18.16 66.24 47.73 31.47 56.97%
EPS 26.89 10.77 8.23 5.65 16.12 10.31 5.69 180.81%
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 20.34 13.79 7.18 26.01 18.76 12.38 127.30%
EPS 18.46 5.95 4.25 2.23 6.33 4.05 2.24 306.43%
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 4.57 6.06 7.27 1.87 2.49 4.67 -32.07%
P/EPS 6.02 15.60 19.68 23.36 7.69 11.54 25.83 -62.02%
EY 16.60 6.41 5.08 4.28 13.00 8.66 3.87 163.29%
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 4.62 6.58 7.71 2.87 2.56 3.91 -14.30%
P/EPS 7.14 15.78 21.39 24.78 11.79 11.83 21.62 -52.12%
EY 14.01 6.34 4.68 4.04 8.48 8.45 4.63 108.78%
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