[RAPID] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 66.34%
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 10,964 25,350 29,488 26,458 19,000 16,230 12,558 -2.23%
PBT -6,246 6,646 11,258 6,052 2,434 7,044 1,200 -
Tax -266 -2,038 -2,180 -1,268 -36 -1,070 -492 -9.73%
NP -6,512 4,608 9,078 4,784 2,398 5,974 708 -
-
NP to SH -6,512 4,608 9,078 4,784 2,398 5,974 708 -
-
Tax Rate - 30.67% 19.36% 20.95% 1.48% 15.19% 41.00% -
Total Cost 17,476 20,742 20,410 21,674 16,602 10,256 11,850 6.68%
-
Net Worth 120,142 124,570 69,491 65,580 60,570 60,038 59,777 12.32%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 120,142 124,570 69,491 65,580 60,570 60,038 59,777 12.32%
NOSH 86,826 85,970 55,151 42,038 41,344 42,070 44,249 11.87%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -59.39% 18.18% 30.79% 18.08% 12.62% 36.81% 5.64% -
ROE -5.42% 3.70% 13.06% 7.29% 3.96% 9.95% 1.18% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.63 29.49 53.47 62.94 45.95 38.58 28.38 -12.61%
EPS -7.50 5.36 16.46 11.38 5.80 14.20 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3837 1.449 1.26 1.56 1.465 1.4271 1.3509 0.40%
Adjusted Per Share Value based on latest NOSH - 42,035
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.26 23.71 27.59 24.75 17.77 15.18 11.75 -2.23%
EPS -6.09 4.31 8.49 4.48 2.24 5.59 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1239 1.1653 0.6501 0.6135 0.5666 0.5617 0.5592 12.32%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.03 2.03 1.62 1.47 1.45 1.23 0.98 -
P/RPS 16.08 6.88 3.03 2.34 3.16 3.19 3.45 29.21%
P/EPS -27.07 37.87 9.84 12.92 25.00 8.66 61.25 -
EY -3.69 2.64 10.16 7.74 4.00 11.54 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.40 1.29 0.94 0.99 0.86 0.73 12.36%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 30/08/07 24/08/06 26/08/05 13/08/04 22/08/03 -
Price 1.95 1.82 1.76 1.23 1.45 1.20 1.16 -
P/RPS 15.44 6.17 3.29 1.95 3.16 3.11 4.09 24.75%
P/EPS -26.00 33.96 10.69 10.81 25.00 8.45 72.50 -
EY -3.85 2.95 9.35 9.25 4.00 11.83 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.26 1.40 0.79 0.99 0.84 0.86 8.58%

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