[RAPID] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.29%
YoY- 43.88%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 20,140 14,757 40,670 29,493 27,595 20,017 17,623 2.24%
PBT 8,041 -6,072 19,459 10,790 8,112 3,453 5,163 7.65%
Tax -650 -83 -3,771 -1,990 -1,996 -583 -991 -6.78%
NP 7,391 -6,155 15,688 8,800 6,116 2,870 4,172 9.99%
-
NP to SH 7,391 -6,155 15,688 8,800 6,116 2,870 4,172 9.99%
-
Tax Rate 8.08% - 19.38% 18.44% 24.61% 16.88% 19.19% -
Total Cost 12,749 20,912 24,982 20,693 21,479 17,147 13,451 -0.88%
-
Net Worth 127,054 119,658 94,250 100,054 67,740 61,971 61,195 12.94%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 1,711 839 849 841 414 -
Div Payout % - - 10.91% 9.55% 13.89% 29.31% 9.95% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 127,054 119,658 94,250 100,054 67,740 61,971 61,195 12.94%
NOSH 87,023 86,973 65,000 80,043 41,991 41,600 42,458 12.69%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 36.70% -41.71% 38.57% 29.84% 22.16% 14.34% 23.67% -
ROE 5.82% -5.14% 16.65% 8.80% 9.03% 4.63% 6.82% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.14 16.97 62.57 36.85 65.72 48.12 41.51 -9.27%
EPS 8.49 -7.08 24.14 10.99 14.56 6.90 9.83 -2.41%
DPS 0.00 0.00 2.63 1.05 2.00 2.00 0.98 -
NAPS 1.46 1.3758 1.45 1.25 1.6132 1.4897 1.4413 0.21%
Adjusted Per Share Value based on latest NOSH - 80,043
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.84 13.80 38.05 27.59 25.81 18.73 16.49 2.24%
EPS 6.91 -5.76 14.68 8.23 5.72 2.68 3.90 9.99%
DPS 0.00 0.00 1.60 0.79 0.79 0.79 0.39 -
NAPS 1.1886 1.1194 0.8817 0.936 0.6337 0.5797 0.5725 12.94%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.68 1.90 1.85 1.68 1.19 1.54 1.25 -
P/RPS 7.26 11.20 2.96 4.56 1.81 3.20 3.01 15.79%
P/EPS 19.78 -26.85 7.67 15.28 8.17 22.32 12.72 7.63%
EY 5.06 -3.72 13.05 6.54 12.24 4.48 7.86 -7.07%
DY 0.00 0.00 1.42 0.62 1.68 1.30 0.78 -
P/NAPS 1.15 1.38 1.28 1.34 0.74 1.03 0.87 4.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 18/11/09 28/11/08 29/11/07 10/11/06 16/11/05 05/11/04 -
Price 1.64 1.79 1.73 1.70 1.22 1.68 1.27 -
P/RPS 7.09 10.55 2.76 4.61 1.86 3.49 3.06 15.02%
P/EPS 19.31 -25.29 7.17 15.46 8.38 24.35 12.92 6.92%
EY 5.18 -3.95 13.95 6.47 11.94 4.11 7.74 -6.47%
DY 0.00 0.00 1.52 0.62 1.64 1.19 0.77 -
P/NAPS 1.12 1.30 1.19 1.36 0.76 1.13 0.88 4.09%

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