[RAPID] YoY TTM 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- 17.25%
YoY- 113.1%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 14,757 40,670 29,493 27,595 20,017 17,623 12,162 3.27%
PBT -6,072 19,459 10,790 8,112 3,453 5,163 92 -
Tax -83 -3,771 -1,990 -1,996 -583 -991 -327 -20.41%
NP -6,155 15,688 8,800 6,116 2,870 4,172 -235 72.24%
-
NP to SH -6,155 15,688 8,800 6,116 2,870 4,172 -235 72.24%
-
Tax Rate - 19.38% 18.44% 24.61% 16.88% 19.19% 355.43% -
Total Cost 20,912 24,982 20,693 21,479 17,147 13,451 12,397 9.09%
-
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 - 1,711 839 849 841 414 199 -
Div Payout % - 10.91% 9.55% 13.89% 29.31% 9.95% 0.00% -
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 -41.71% 38.57% 29.84% 22.16% 14.34% 23.67% -1.93% -
ROE -5.14% 16.65% 8.80% 9.03% 4.63% 6.82% -0.41% -
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 16.97 62.57 36.85 65.72 48.12 41.51 28.96 -8.51%
EPS -7.08 24.14 10.99 14.56 6.90 9.83 -0.56 52.57%
DPS 0.00 2.63 1.05 2.00 2.00 0.98 0.48 -
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 13.80 38.04 27.59 25.81 18.72 16.49 11.38 3.26%
EPS -5.76 14.68 8.23 5.72 2.68 3.90 -0.22 72.23%
DPS 0.00 1.60 0.79 0.79 0.79 0.39 0.19 -
NAPS 1.1193 0.8817 0.936 0.6337 0.5797 0.5725 0.5315 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 11.20 2.96 4.56 1.81 3.20 3.01 3.52 21.25%
P/EPS -26.85 7.67 15.28 8.17 22.32 12.72 -182.30 -27.30%
EY -3.72 13.05 6.54 12.24 4.48 7.86 -0.55 37.47%
DY 0.00 1.42 0.62 1.68 1.30 0.78 0.47 -
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 10.55 2.76 4.61 1.86 3.49 3.06 3.45 20.45%
P/EPS -25.29 7.17 15.46 8.38 24.35 12.92 -178.72 -27.79%
EY -3.95 13.95 6.47 11.94 4.11 7.74 -0.56 38.44%
DY 0.00 1.52 0.62 1.64 1.19 0.77 0.48 -
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