[RAPID] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 594.65%
YoY- 743.79%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 17,140 19,282 18,569 16,230 12,124 12,738 12,054 26.42%
PBT 1,480 5,740 6,500 7,044 1,256 1,010 961 33.32%
Tax 184 -1,110 -1,158 -1,070 -396 -405 -377 -
NP 1,664 4,630 5,341 5,974 860 605 584 100.85%
-
NP to SH 1,664 4,630 5,341 5,974 860 605 584 100.85%
-
Tax Rate -12.43% 19.34% 17.82% 15.19% 31.53% 40.10% 39.23% -
Total Cost 15,476 14,652 13,228 10,256 11,264 12,133 11,470 22.08%
-
Net Worth 60,998 61,393 60,777 60,038 58,535 58,607 59,257 1.94%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 843 - - - 432 - -
Div Payout % - 18.21% - - - 71.43% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,998 61,393 60,777 60,038 58,535 58,607 59,257 1.94%
NOSH 41,600 42,154 42,168 42,070 43,000 43,214 43,799 -3.37%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.71% 24.01% 28.76% 36.81% 7.09% 4.75% 4.84% -
ROE 2.73% 7.54% 8.79% 9.95% 1.47% 1.03% 0.99% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.20 45.74 44.04 38.58 28.20 29.48 27.52 30.83%
EPS 4.00 11.00 12.67 14.20 2.00 1.40 1.33 108.21%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.4663 1.4564 1.4413 1.4271 1.3613 1.3562 1.3529 5.50%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.03 18.04 17.37 15.18 11.34 11.92 11.28 26.37%
EPS 1.56 4.33 5.00 5.59 0.80 0.57 0.55 100.24%
DPS 0.00 0.79 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.5706 0.5743 0.5686 0.5617 0.5476 0.5483 0.5543 1.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.38 1.31 1.25 1.23 1.08 1.01 1.02 -
P/RPS 3.35 2.86 2.84 3.19 3.83 3.43 3.71 -6.57%
P/EPS 34.50 11.93 9.87 8.66 54.00 72.14 76.50 -41.16%
EY 2.90 8.38 10.13 11.54 1.85 1.39 1.31 69.77%
DY 0.00 1.53 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 0.94 0.90 0.87 0.86 0.79 0.74 0.75 16.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 22/02/05 05/11/04 13/08/04 28/05/04 27/02/04 19/11/03 -
Price 1.45 1.37 1.27 1.20 1.11 1.07 1.00 -
P/RPS 3.52 3.00 2.88 3.11 3.94 3.63 3.63 -2.02%
P/EPS 36.25 12.47 10.03 8.45 55.50 76.43 75.00 -38.38%
EY 2.76 8.02 9.97 11.83 1.80 1.31 1.33 62.62%
DY 0.00 1.46 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.99 0.94 0.88 0.84 0.82 0.79 0.74 21.39%

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