[RAPID] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 71.54%
YoY- 182.73%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 6,827 8,841 4,388 7,539 5,571 5,215 4,285 36.37%
PBT 2,417 2,180 846 2,669 1,371 847 370 249.04%
Tax -477 -507 -127 -885 -331 -64 46 -
NP 1,940 1,673 719 1,784 1,040 783 416 178.86%
-
NP to SH 1,940 1,673 719 1,784 1,040 783 416 178.86%
-
Tax Rate 19.74% 23.26% 15.01% 33.16% 24.14% 7.56% -12.43% -
Total Cost 4,887 7,168 3,669 5,755 4,531 4,432 3,869 16.83%
-
Net Worth 67,740 65,574 64,752 65,082 61,971 60,373 60,998 7.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 849 - - - -
Div Payout % - - - 47.62% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 67,740 65,574 64,752 65,082 61,971 60,373 60,998 7.23%
NOSH 41,991 42,035 42,046 42,476 41,600 41,210 41,600 0.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 28.42% 18.92% 16.39% 23.66% 18.67% 15.01% 9.71% -
ROE 2.86% 2.55% 1.11% 2.74% 1.68% 1.30% 0.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.26 21.03 10.44 17.75 13.39 12.65 10.30 35.54%
EPS 4.62 3.98 1.71 4.25 2.50 1.90 1.00 177.13%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.6132 1.56 1.54 1.5322 1.4897 1.465 1.4663 6.56%
Adjusted Per Share Value based on latest NOSH - 42,476
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.39 8.27 4.10 7.05 5.21 4.88 4.01 36.38%
EPS 1.81 1.57 0.67 1.67 0.97 0.73 0.39 177.97%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.6337 0.6134 0.6057 0.6088 0.5797 0.5648 0.5706 7.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.19 1.47 1.55 1.53 1.54 1.45 1.38 -
P/RPS 7.32 6.99 14.85 8.62 11.50 11.46 13.40 -33.15%
P/EPS 25.76 36.93 90.64 36.43 61.60 76.32 138.00 -67.30%
EY 3.88 2.71 1.10 2.75 1.62 1.31 0.72 207.05%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 1.01 1.00 1.03 0.99 0.94 -14.72%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 10/11/06 24/08/06 31/05/06 28/02/06 16/11/05 26/08/05 30/05/05 -
Price 1.22 1.23 1.50 1.59 1.68 1.45 1.45 -
P/RPS 7.50 5.85 14.37 8.96 12.54 11.46 14.08 -34.26%
P/EPS 26.41 30.90 87.72 37.86 67.20 76.32 145.00 -67.83%
EY 3.79 3.24 1.14 2.64 1.49 1.31 0.69 210.98%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.97 1.04 1.13 0.99 0.99 -16.14%

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