[RAPID] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.96%
YoY- 86.54%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 5,533 4,235 6,996 6,827 5,571 5,812 2,762 12.26%
PBT -558 115 2,504 2,417 1,371 1,353 121 -
Tax -103 -102 -679 -477 -331 -334 -37 18.58%
NP -661 13 1,825 1,940 1,040 1,019 84 -
-
NP to SH -661 13 1,825 1,940 1,040 1,019 84 -
-
Tax Rate - 88.70% 27.12% 19.74% 24.14% 24.69% 30.58% -
Total Cost 6,194 4,222 5,171 4,887 4,531 4,793 2,678 14.98%
-
Net Worth 119,658 94,250 100,054 67,740 61,971 61,195 56,821 13.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 119,658 94,250 100,054 67,740 61,971 61,195 56,821 13.20%
NOSH 86,973 65,000 80,043 41,991 41,600 42,458 41,999 12.88%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -11.95% 0.31% 26.09% 28.42% 18.67% 17.53% 3.04% -
ROE -0.55% 0.01% 1.82% 2.86% 1.68% 1.67% 0.15% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.36 6.52 8.74 16.26 13.39 13.69 6.58 -0.56%
EPS -0.76 0.02 2.28 4.62 2.50 2.40 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3758 1.45 1.25 1.6132 1.4897 1.4413 1.3529 0.27%
Adjusted Per Share Value based on latest NOSH - 41,991
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.18 3.96 6.54 6.39 5.21 5.44 2.58 12.30%
EPS -0.62 0.01 1.71 1.81 0.97 0.95 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1194 0.8817 0.936 0.6337 0.5797 0.5725 0.5316 13.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.90 1.85 1.68 1.19 1.54 1.25 1.02 -
P/RPS 29.87 28.39 19.22 7.32 11.50 9.13 15.51 11.53%
P/EPS -250.00 9,250.00 73.68 25.76 61.60 52.08 510.00 -
EY -0.40 0.01 1.36 3.88 1.62 1.92 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.28 1.34 0.74 1.03 0.87 0.75 10.68%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 28/11/08 29/11/07 10/11/06 16/11/05 05/11/04 19/11/03 -
Price 1.79 1.73 1.70 1.22 1.68 1.27 1.00 -
P/RPS 28.14 26.55 19.45 7.50 12.54 9.28 15.21 10.78%
P/EPS -235.53 8,650.00 74.56 26.41 67.20 52.92 500.00 -
EY -0.42 0.01 1.34 3.79 1.49 1.89 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 1.36 0.76 1.13 0.88 0.74 9.83%

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