[RAPID] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 68.23%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 15,259 20,652 45,501 27,809 22,610 19,282 12,738 3.05%
PBT 6,774 1,047 24,154 8,100 5,257 5,740 1,010 37.28%
Tax -683 -968 -4,419 -1,332 -1,234 -1,110 -405 9.09%
NP 6,091 79 19,735 6,768 4,023 4,630 605 46.89%
-
NP to SH 6,091 79 19,735 6,768 4,023 4,630 605 46.89%
-
Tax Rate 10.08% 92.45% 18.30% 16.44% 23.47% 19.34% 40.10% -
Total Cost 9,168 20,573 25,766 21,041 18,587 14,652 12,133 -4.55%
-
Net Worth 129,491 124,995 106,037 70,077 64,208 61,393 58,607 14.11%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 1,467 839 838 843 432 -
Div Payout % - - 7.44% 12.41% 20.83% 18.21% 71.43% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 129,491 124,995 106,037 70,077 64,208 61,393 58,607 14.11%
NOSH 86,907 87,777 73,382 41,985 41,906 42,154 43,214 12.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 39.92% 0.38% 43.37% 24.34% 17.79% 24.01% 4.75% -
ROE 4.70% 0.06% 18.61% 9.66% 6.27% 7.54% 1.03% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.56 23.53 62.01 66.24 53.95 45.74 29.48 -8.26%
EPS 7.01 0.09 26.89 16.12 9.58 11.00 1.40 30.76%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 1.00 -
NAPS 1.49 1.424 1.445 1.6691 1.5322 1.4564 1.3562 1.57%
Adjusted Per Share Value based on latest NOSH - 41,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.27 19.32 42.57 26.01 21.15 18.04 11.92 3.04%
EPS 5.70 0.07 18.46 6.33 3.76 4.33 0.57 46.72%
DPS 0.00 0.00 1.37 0.79 0.78 0.79 0.40 -
NAPS 1.2114 1.1693 0.992 0.6556 0.6007 0.5743 0.5483 14.11%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.64 1.80 1.62 1.24 1.53 1.31 1.01 -
P/RPS 9.34 7.65 2.61 1.87 2.84 2.86 3.43 18.15%
P/EPS 23.40 2,000.00 6.02 7.69 15.94 11.93 72.14 -17.09%
EY 4.27 0.05 16.60 13.00 6.27 8.38 1.39 20.54%
DY 0.00 0.00 1.23 1.61 1.31 1.53 0.99 -
P/NAPS 1.10 1.26 1.12 0.74 1.00 0.90 0.74 6.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 29/02/08 28/02/07 28/02/06 22/02/05 27/02/04 -
Price 1.68 2.00 1.92 1.90 1.59 1.37 1.07 -
P/RPS 9.57 8.50 3.10 2.87 2.95 3.00 3.63 17.51%
P/EPS 23.97 2,222.22 7.14 11.79 16.56 12.47 76.43 -17.55%
EY 4.17 0.05 14.01 8.48 6.04 8.02 1.31 21.26%
DY 0.00 0.00 1.04 1.05 1.26 1.46 0.93 -
P/NAPS 1.13 1.40 1.33 1.14 1.04 0.94 0.79 6.14%

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