[RAPID] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.11%
YoY- 814.61%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 9,500 4,285 19,282 13,927 8,115 3,031 12,738 -17.77%
PBT 1,217 370 5,740 4,875 3,522 314 1,010 13.24%
Tax -18 46 -1,110 -869 -535 -99 -405 -87.47%
NP 1,199 416 4,630 4,006 2,987 215 605 57.84%
-
NP to SH 1,199 416 4,630 4,006 2,987 215 605 57.84%
-
Tax Rate 1.48% -12.43% 19.34% 17.83% 15.19% 31.53% 40.10% -
Total Cost 8,301 3,869 14,652 9,921 5,128 2,816 12,133 -22.37%
-
Net Worth 60,570 60,998 61,393 60,777 60,038 58,535 58,607 2.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 843 - - - 432 -
Div Payout % - - 18.21% - - - 71.43% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 60,570 60,998 61,393 60,777 60,038 58,535 58,607 2.22%
NOSH 41,344 41,600 42,154 42,168 42,070 43,000 43,214 -2.90%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.62% 9.71% 24.01% 28.76% 36.81% 7.09% 4.75% -
ROE 1.98% 0.68% 7.54% 6.59% 4.98% 0.37% 1.03% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.98 10.30 45.74 33.03 19.29 7.05 29.48 -15.31%
EPS 2.90 1.00 11.00 9.50 7.10 0.50 1.40 62.56%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.465 1.4663 1.4564 1.4413 1.4271 1.3613 1.3562 5.28%
Adjusted Per Share Value based on latest NOSH - 42,458
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.89 4.01 18.04 13.03 7.59 2.84 11.92 -17.77%
EPS 1.12 0.39 4.33 3.75 2.79 0.20 0.57 56.94%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.40 -
NAPS 0.5666 0.5706 0.5743 0.5686 0.5617 0.5476 0.5483 2.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.45 1.38 1.31 1.25 1.23 1.08 1.01 -
P/RPS 6.31 13.40 2.86 3.78 6.38 15.32 3.43 50.19%
P/EPS 50.00 138.00 11.93 13.16 17.32 216.00 72.14 -21.69%
EY 2.00 0.72 8.38 7.60 5.77 0.46 1.39 27.47%
DY 0.00 0.00 1.53 0.00 0.00 0.00 0.99 -
P/NAPS 0.99 0.94 0.90 0.87 0.86 0.79 0.74 21.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 30/05/05 22/02/05 05/11/04 13/08/04 28/05/04 27/02/04 -
Price 1.45 1.45 1.37 1.27 1.20 1.11 1.07 -
P/RPS 6.31 14.08 3.00 3.85 6.22 15.75 3.63 44.61%
P/EPS 50.00 145.00 12.47 13.37 16.90 222.00 76.43 -24.66%
EY 2.00 0.69 8.02 7.48 5.92 0.45 1.31 32.62%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.93 -
P/NAPS 0.99 0.99 0.94 0.88 0.84 0.82 0.79 16.25%

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