[RAPID] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 210.1%
YoY- 191.59%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 21,786 15,259 20,652 45,501 27,809 22,610 19,282 2.05%
PBT -3,635 6,774 1,047 24,154 8,100 5,257 5,740 -
Tax -160 -683 -968 -4,419 -1,332 -1,234 -1,110 -27.57%
NP -3,795 6,091 79 19,735 6,768 4,023 4,630 -
-
NP to SH -3,795 6,091 79 19,735 6,768 4,023 4,630 -
-
Tax Rate - 10.08% 92.45% 18.30% 16.44% 23.47% 19.34% -
Total Cost 25,581 9,168 20,573 25,766 21,041 18,587 14,652 9.72%
-
Net Worth 126,209 129,491 124,995 106,037 70,077 64,208 61,393 12.75%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 1,467 839 838 843 -
Div Payout % - - - 7.44% 12.41% 20.83% 18.21% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 126,209 129,491 124,995 106,037 70,077 64,208 61,393 12.75%
NOSH 87,041 86,907 87,777 73,382 41,985 41,906 42,154 12.83%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -17.42% 39.92% 0.38% 43.37% 24.34% 17.79% 24.01% -
ROE -3.01% 4.70% 0.06% 18.61% 9.66% 6.27% 7.54% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.03 17.56 23.53 62.01 66.24 53.95 45.74 -9.55%
EPS -4.36 7.01 0.09 26.89 16.12 9.58 11.00 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.45 1.49 1.424 1.445 1.6691 1.5322 1.4564 -0.07%
Adjusted Per Share Value based on latest NOSH - 85,587
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.38 14.27 19.32 42.57 26.01 21.15 18.04 2.05%
EPS -3.55 5.70 0.07 18.46 6.33 3.76 4.33 -
DPS 0.00 0.00 0.00 1.37 0.79 0.78 0.79 -
NAPS 1.1807 1.2114 1.1693 0.992 0.6556 0.6007 0.5743 12.75%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.53 1.64 1.80 1.62 1.24 1.53 1.31 -
P/RPS 6.11 9.34 7.65 2.61 1.87 2.84 2.86 13.48%
P/EPS -35.09 23.40 2,000.00 6.02 7.69 15.94 11.93 -
EY -2.85 4.27 0.05 16.60 13.00 6.27 8.38 -
DY 0.00 0.00 0.00 1.23 1.61 1.31 1.53 -
P/NAPS 1.06 1.10 1.26 1.12 0.74 1.00 0.90 2.76%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 29/02/08 28/02/07 28/02/06 22/02/05 -
Price 1.80 1.68 2.00 1.92 1.90 1.59 1.37 -
P/RPS 7.19 9.57 8.50 3.10 2.87 2.95 3.00 15.67%
P/EPS -41.28 23.97 2,222.22 7.14 11.79 16.56 12.47 -
EY -2.42 4.17 0.05 14.01 8.48 6.04 8.02 -
DY 0.00 0.00 0.00 1.04 1.05 1.26 1.46 -
P/NAPS 1.24 1.13 1.40 1.33 1.14 1.04 0.94 4.72%

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