[RAPID] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -41.11%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,713 22,610 20,017 20,258 20,127 18,873 17,623 18.44%
PBT 5,733 5,257 3,453 3,435 5,796 5,740 5,163 7.23%
Tax -1,407 -1,234 -583 -586 -958 -1,103 -991 26.34%
NP 4,326 4,023 2,870 2,849 4,838 4,637 4,172 2.44%
-
NP to SH 4,326 4,023 2,870 2,849 4,838 4,637 4,172 2.44%
-
Tax Rate 24.54% 23.47% 16.88% 17.06% 16.53% 19.22% 19.19% -
Total Cost 18,387 18,587 17,147 17,409 15,289 14,236 13,451 23.19%
-
Net Worth 64,752 65,082 61,971 60,373 60,998 61,274 61,195 3.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 849 849 841 841 841 841 414 61.48%
Div Payout % 19.64% 21.12% 29.31% 29.53% 17.39% 18.14% 9.95% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 64,752 65,082 61,971 60,373 60,998 61,274 61,195 3.84%
NOSH 42,046 42,476 41,600 41,210 41,600 42,066 42,458 -0.64%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.05% 17.79% 14.34% 14.06% 24.04% 24.57% 23.67% -
ROE 6.68% 6.18% 4.63% 4.72% 7.93% 7.57% 6.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.02 53.23 48.12 49.16 48.38 44.86 41.51 19.21%
EPS 10.29 9.47 6.90 6.91 11.63 11.02 9.83 3.09%
DPS 2.00 2.00 2.00 2.04 2.02 2.00 0.98 60.96%
NAPS 1.54 1.5322 1.4897 1.465 1.4663 1.4566 1.4413 4.51%
Adjusted Per Share Value based on latest NOSH - 41,210
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.25 21.15 18.72 18.95 18.83 17.65 16.49 18.43%
EPS 4.05 3.76 2.68 2.67 4.53 4.34 3.90 2.55%
DPS 0.79 0.79 0.79 0.79 0.79 0.79 0.39 60.16%
NAPS 0.6057 0.6088 0.5797 0.5648 0.5706 0.5732 0.5725 3.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.55 1.53 1.54 1.45 1.38 1.31 1.25 -
P/RPS 2.87 2.87 3.20 2.95 2.85 2.92 3.01 -3.12%
P/EPS 15.07 16.15 22.32 20.97 11.87 11.88 12.72 11.97%
EY 6.64 6.19 4.48 4.77 8.43 8.41 7.86 -10.64%
DY 1.29 1.31 1.30 1.41 1.47 1.53 0.78 39.89%
P/NAPS 1.01 1.00 1.03 0.99 0.94 0.90 0.87 10.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 16/11/05 26/08/05 30/05/05 22/02/05 05/11/04 -
Price 1.50 1.59 1.68 1.45 1.45 1.37 1.27 -
P/RPS 2.78 2.99 3.49 2.95 3.00 3.05 3.06 -6.20%
P/EPS 14.58 16.79 24.35 20.97 12.47 12.43 12.92 8.39%
EY 6.86 5.96 4.11 4.77 8.02 8.05 7.74 -7.73%
DY 1.33 1.26 1.19 1.41 1.39 1.46 0.77 44.00%
P/NAPS 0.97 1.04 1.13 0.99 0.99 0.94 0.88 6.71%

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