[RAPID] YoY TTM 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- 20.57%
YoY- 83.08%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 13,459 43,431 29,324 26,339 20,258 14,573 13,405 0.06%
PBT -5,399 21,848 10,703 7,066 3,435 3,931 629 -
Tax -82 -4,348 -1,788 -1,850 -586 -694 -352 -21.54%
NP -5,481 17,500 8,915 5,216 2,849 3,237 277 -
-
NP to SH -5,481 17,500 8,915 5,216 2,849 3,237 277 -
-
Tax Rate - 19.90% 16.71% 26.18% 17.06% 17.65% 55.96% -
Total Cost 18,940 25,931 20,409 21,123 17,409 11,336 13,128 6.29%
-
Net Worth 120,368 125,154 100,333 65,574 60,373 59,938 55,837 13.64%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 1,711 839 849 841 414 199 -
Div Payout % - 9.78% 9.42% 16.29% 29.53% 12.82% 72.20% -
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 120,368 125,154 100,333 65,574 60,373 59,938 55,837 13.64%
NOSH 86,990 86,373 79,629 42,035 41,210 42,000 41,333 13.19%
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 -40.72% 40.29% 30.40% 19.80% 14.06% 22.21% 2.07% -
ROE -4.55% 13.98% 8.89% 7.95% 4.72% 5.40% 0.50% -
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 15.47 50.28 36.83 62.66 49.16 34.70 32.43 -11.59%
EPS -6.30 20.26 11.20 12.41 6.91 7.71 0.67 -
DPS 0.00 1.98 1.05 2.00 2.04 0.99 0.48 -
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 12.59 40.63 27.43 24.64 18.95 13.63 12.54 0.06%
EPS -5.13 16.37 8.34 4.88 2.67 3.03 0.26 -
DPS 0.00 1.60 0.79 0.79 0.79 0.39 0.19 -
NAPS 1.126 1.1708 0.9386 0.6134 0.5648 0.5607 0.5223 13.64%
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 13.12 4.04 4.40 2.35 2.95 3.54 3.02 27.70%
P/EPS -32.22 10.02 14.47 11.85 20.97 15.96 146.23 -
EY -3.10 9.98 6.91 8.44 4.77 6.27 0.68 -
DY 0.00 0.98 0.65 1.36 1.41 0.80 0.49 -
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 12.60 3.62 4.78 1.96 2.95 3.46 3.58 23.30%
P/EPS -30.95 8.98 15.72 9.91 20.97 15.57 173.09 -
EY -3.23 11.13 6.36 10.09 4.77 6.42 0.58 -
DY 0.00 1.09 0.60 1.63 1.41 0.82 0.42 -
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