[RAPID] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.67%
YoY- 95.05%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 18,490 17,201 43,302 31,100 22,713 20,127 12,941 6.12%
PBT 8,375 -2,305 22,398 10,055 5,733 5,796 1,437 34.13%
Tax -663 -613 -4,415 -1,617 -1,407 -958 -352 11.12%
NP 7,712 -2,918 17,983 8,438 4,326 4,838 1,085 38.64%
-
NP to SH 7,712 -2,918 17,983 8,438 4,326 4,838 1,085 38.64%
-
Tax Rate 7.92% - 19.71% 16.08% 24.54% 16.53% 24.50% -
Total Cost 10,778 20,119 25,319 22,662 18,387 15,289 11,856 -1.57%
-
Net Worth 128,672 121,036 124,903 72,875 64,752 60,998 58,535 14.02%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 1,711 839 849 841 414 -
Div Payout % - - 9.52% 9.95% 19.64% 17.39% 38.25% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 128,672 121,036 124,903 72,875 64,752 60,998 58,535 14.02%
NOSH 86,941 86,764 86,081 42,283 42,046 41,600 43,000 12.44%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 41.71% -16.96% 41.53% 27.13% 19.05% 24.04% 8.38% -
ROE 5.99% -2.41% 14.40% 11.58% 6.68% 7.93% 1.85% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.27 19.82 50.30 73.55 54.02 48.38 30.10 -5.62%
EPS 8.87 -3.36 20.89 19.96 10.29 11.63 2.52 23.32%
DPS 0.00 0.00 1.99 2.00 2.00 2.02 0.97 -
NAPS 1.48 1.395 1.451 1.7235 1.54 1.4663 1.3613 1.40%
Adjusted Per Share Value based on latest NOSH - 42,283
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.30 16.09 40.51 29.09 21.25 18.83 12.11 6.12%
EPS 7.21 -2.73 16.82 7.89 4.05 4.53 1.02 38.51%
DPS 0.00 0.00 1.60 0.79 0.79 0.79 0.39 -
NAPS 1.2037 1.1323 1.1685 0.6817 0.6057 0.5706 0.5476 14.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.80 1.90 1.97 1.32 1.55 1.38 1.08 -
P/RPS 8.46 9.58 3.92 1.79 2.87 2.85 3.59 15.35%
P/EPS 20.29 -56.50 9.43 6.61 15.07 11.87 42.80 -11.69%
EY 4.93 -1.77 10.60 15.12 6.64 8.43 2.34 13.21%
DY 0.00 0.00 1.01 1.52 1.29 1.47 0.89 -
P/NAPS 1.22 1.36 1.36 0.77 1.01 0.94 0.79 7.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 30/05/08 01/06/07 31/05/06 30/05/05 28/05/04 -
Price 1.74 1.90 2.06 1.40 1.50 1.45 1.11 -
P/RPS 8.18 9.58 4.10 1.90 2.78 3.00 3.69 14.18%
P/EPS 19.62 -56.50 9.86 7.02 14.58 12.47 43.99 -12.58%
EY 5.10 -1.77 10.14 14.25 6.86 8.02 2.27 14.43%
DY 0.00 0.00 0.97 1.43 1.33 1.39 0.87 -
P/NAPS 1.18 1.36 1.42 0.81 0.97 0.99 0.82 6.25%

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