[RAPID] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.49%
YoY- -44.11%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 22,546 28,986 26,741 20,094 18,569 12,054 17,917 3.90%
PBT 4,584 10,844 7,257 3,450 6,500 961 3,232 5.99%
Tax -1,494 -2,358 -1,481 -465 -1,158 -377 -445 22.34%
NP 3,089 8,485 5,776 2,985 5,341 584 2,786 1.73%
-
NP to SH 3,089 8,485 5,776 2,985 5,341 584 2,786 1.73%
-
Tax Rate 32.59% 21.74% 20.41% 13.48% 17.82% 39.23% 13.77% -
Total Cost 19,457 20,501 20,965 17,109 13,228 11,470 15,130 4.27%
-
Net Worth 124,894 73,862 67,782 62,932 60,777 59,257 40,174 20.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 124,894 73,862 67,782 62,932 60,777 59,257 40,174 20.78%
NOSH 86,133 59,090 42,017 42,245 42,168 43,799 20,087 27.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.70% 29.27% 21.60% 14.86% 28.76% 4.84% 15.55% -
ROE 2.47% 11.49% 8.52% 4.74% 8.79% 0.99% 6.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.18 49.06 63.64 47.57 44.04 27.52 89.20 -18.46%
EPS 3.59 14.36 13.75 7.07 12.67 1.33 6.67 -9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.25 1.6132 1.4897 1.4413 1.3529 2.00 -5.21%
Adjusted Per Share Value based on latest NOSH - 41,600
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.09 27.12 25.02 18.80 17.37 11.28 16.76 3.90%
EPS 2.89 7.94 5.40 2.79 5.00 0.55 2.61 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1684 0.691 0.6341 0.5887 0.5686 0.5543 0.3758 20.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.85 1.68 1.19 1.54 1.25 1.02 0.90 -
P/RPS 7.07 3.42 1.87 3.24 2.84 3.71 1.01 38.26%
P/EPS 51.58 11.70 8.66 21.79 9.87 76.50 6.49 41.22%
EY 1.94 8.55 11.55 4.59 10.13 1.31 15.41 -29.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.34 0.74 1.03 0.87 0.75 0.45 19.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 10/11/06 16/11/05 05/11/04 19/11/03 29/11/02 -
Price 1.73 1.70 1.22 1.68 1.27 1.00 1.00 -
P/RPS 6.61 3.47 1.92 3.53 2.88 3.63 1.12 34.39%
P/EPS 48.23 11.84 8.87 23.77 10.03 75.00 7.21 37.22%
EY 2.07 8.45 11.27 4.21 9.97 1.33 13.87 -27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.36 0.76 1.13 0.88 0.74 0.50 15.53%

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