[RAPID] YoY Annualized Quarter 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- 44.11%
YoY- -59.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 25,350 29,488 26,458 19,000 16,230 12,558 18,496 5.38%
PBT 6,646 11,258 6,052 2,434 7,044 1,200 3,532 11.10%
Tax -2,038 -2,180 -1,268 -36 -1,070 -492 -572 23.56%
NP 4,608 9,078 4,784 2,398 5,974 708 2,960 7.64%
-
NP to SH 4,608 9,078 4,784 2,398 5,974 708 2,960 7.64%
-
Tax Rate 30.67% 19.36% 20.95% 1.48% 15.19% 41.00% 16.19% -
Total Cost 20,742 20,410 21,674 16,602 10,256 11,850 15,536 4.92%
-
Net Worth 124,570 69,491 65,580 60,570 60,038 59,777 57,999 13.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 124,570 69,491 65,580 60,570 60,038 59,777 57,999 13.57%
NOSH 85,970 55,151 42,038 41,344 42,070 44,249 19,999 27.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 18.18% 30.79% 18.08% 12.62% 36.81% 5.64% 16.00% -
ROE 3.70% 13.06% 7.29% 3.96% 9.95% 1.18% 5.10% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 29.49 53.47 62.94 45.95 38.58 28.38 92.48 -17.33%
EPS 5.36 16.46 11.38 5.80 14.20 1.60 14.80 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.449 1.26 1.56 1.465 1.4271 1.3509 2.90 -10.91%
Adjusted Per Share Value based on latest NOSH - 41,210
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 23.71 27.59 24.75 17.77 15.18 11.75 17.30 5.38%
EPS 4.31 8.49 4.48 2.24 5.59 0.66 2.77 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1653 0.6501 0.6135 0.5666 0.5617 0.5592 0.5426 13.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.03 1.62 1.47 1.45 1.23 0.98 1.10 -
P/RPS 6.88 3.03 2.34 3.16 3.19 3.45 1.19 33.93%
P/EPS 37.87 9.84 12.92 25.00 8.66 61.25 7.43 31.15%
EY 2.64 10.16 7.74 4.00 11.54 1.63 13.45 -23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.29 0.94 0.99 0.86 0.73 0.38 24.25%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 30/08/07 24/08/06 26/08/05 13/08/04 22/08/03 19/08/02 -
Price 1.82 1.76 1.23 1.45 1.20 1.16 1.04 -
P/RPS 6.17 3.29 1.95 3.16 3.11 4.09 1.12 32.86%
P/EPS 33.96 10.69 10.81 25.00 8.45 72.50 7.03 29.98%
EY 2.95 9.35 9.25 4.00 11.83 1.38 14.23 -23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.40 0.79 0.99 0.84 0.86 0.36 23.19%

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