[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.58%
YoY- 665.29%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 15,071 9,500 4,285 19,282 13,927 8,115 3,031 191.03%
PBT 2,588 1,217 370 5,740 4,875 3,522 314 307.50%
Tax -349 -18 46 -1,110 -869 -535 -99 131.45%
NP 2,239 1,199 416 4,630 4,006 2,987 215 376.20%
-
NP to SH 2,239 1,199 416 4,630 4,006 2,987 215 376.20%
-
Tax Rate 13.49% 1.48% -12.43% 19.34% 17.83% 15.19% 31.53% -
Total Cost 12,832 8,301 3,869 14,652 9,921 5,128 2,816 174.60%
-
Net Worth 62,932 60,570 60,998 61,393 60,777 60,038 58,535 4.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 843 - - - -
Div Payout % - - - 18.21% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 62,932 60,570 60,998 61,393 60,777 60,038 58,535 4.94%
NOSH 42,245 41,344 41,600 42,154 42,168 42,070 43,000 -1.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.86% 12.62% 9.71% 24.01% 28.76% 36.81% 7.09% -
ROE 3.56% 1.98% 0.68% 7.54% 6.59% 4.98% 0.37% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.67 22.98 10.30 45.74 33.03 19.29 7.05 194.42%
EPS 5.30 2.90 1.00 11.00 9.50 7.10 0.50 381.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.4897 1.465 1.4663 1.4564 1.4413 1.4271 1.3613 6.18%
Adjusted Per Share Value based on latest NOSH - 42,066
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.10 8.89 4.01 18.04 13.03 7.59 2.84 190.74%
EPS 2.09 1.12 0.39 4.33 3.75 2.79 0.20 377.29%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.5887 0.5666 0.5706 0.5743 0.5686 0.5617 0.5476 4.93%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.54 1.45 1.38 1.31 1.25 1.23 1.08 -
P/RPS 4.32 6.31 13.40 2.86 3.78 6.38 15.32 -56.96%
P/EPS 29.06 50.00 138.00 11.93 13.16 17.32 216.00 -73.71%
EY 3.44 2.00 0.72 8.38 7.60 5.77 0.46 281.94%
DY 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 0.94 0.90 0.87 0.86 0.79 19.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 26/08/05 30/05/05 22/02/05 05/11/04 13/08/04 28/05/04 -
Price 1.68 1.45 1.45 1.37 1.27 1.20 1.11 -
P/RPS 4.71 6.31 14.08 3.00 3.85 6.22 15.75 -55.24%
P/EPS 31.70 50.00 145.00 12.47 13.37 16.90 222.00 -72.64%
EY 3.15 2.00 0.69 8.02 7.48 5.92 0.45 265.49%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 1.13 0.99 0.99 0.94 0.88 0.84 0.82 23.81%

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