[RAPID] QoQ 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- -63.24%
YoY- 1113.1%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 5,215 4,285 4,946 5,812 5,084 3,031 3,696 25.82%
PBT 847 370 865 1,353 3,208 314 288 105.40%
Tax -64 46 -234 -334 -436 -99 -122 -34.98%
NP 783 416 631 1,019 2,772 215 166 181.52%
-
NP to SH 783 416 631 1,019 2,772 215 166 181.52%
-
Tax Rate 7.56% -12.43% 27.05% 24.69% 13.59% 31.53% 42.36% -
Total Cost 4,432 3,869 4,315 4,793 2,312 2,816 3,530 16.39%
-
Net Worth 60,373 60,998 61,274 61,195 59,938 58,535 56,282 4.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 841 - - - 414 -
Div Payout % - - 133.33% - - - 250.00% -
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 60,373 60,998 61,274 61,195 59,938 58,535 56,282 4.79%
NOSH 41,210 41,600 42,066 42,458 42,000 43,000 41,499 -0.46%
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 15.01% 9.71% 12.76% 17.53% 54.52% 7.09% 4.49% -
ROE 1.30% 0.68% 1.03% 1.67% 4.62% 0.37% 0.29% -
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 12.65 10.30 11.76 13.69 12.10 7.05 8.91 26.34%
EPS 1.90 1.00 1.50 2.40 6.60 0.50 0.40 182.84%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.465 1.4663 1.4566 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 4.88 4.01 4.63 5.44 4.76 2.84 3.46 25.79%
EPS 0.73 0.39 0.59 0.95 2.59 0.20 0.16 175.34%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.39 -
NAPS 0.5648 0.5706 0.5732 0.5725 0.5607 0.5476 0.5265 4.79%
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 11.46 13.40 11.14 9.13 10.16 15.32 11.34 0.70%
P/EPS 76.32 138.00 87.33 52.08 18.64 216.00 252.50 -54.99%
EY 1.31 0.72 1.15 1.92 5.37 0.46 0.40 120.69%
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 11.46 14.08 11.65 9.28 9.91 15.75 12.01 -3.07%
P/EPS 76.32 145.00 91.33 52.92 18.18 222.00 267.50 -56.69%
EY 1.31 0.69 1.09 1.89 5.50 0.45 0.37 132.47%
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