[RAPID] QoQ TTM 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- 198.34%
YoY- 1068.59%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 20,127 18,873 17,623 14,573 12,941 12,737 12,162 39.86%
PBT 5,796 5,740 5,163 3,931 1,437 1,009 92 1479.30%
Tax -958 -1,103 -991 -694 -352 -405 -327 104.61%
NP 4,838 4,637 4,172 3,237 1,085 604 -235 -
-
NP to SH 4,838 4,637 4,172 3,237 1,085 604 -235 -
-
Tax Rate 16.53% 19.22% 19.19% 17.65% 24.50% 40.14% 355.43% -
Total Cost 15,289 14,236 13,451 11,336 11,856 12,133 12,397 14.98%
-
Net Worth 60,998 61,274 61,195 59,938 58,535 56,282 56,821 4.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 841 841 414 414 414 414 199 161.16%
Div Payout % 17.39% 18.14% 9.95% 12.82% 38.25% 68.71% 0.00% -
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 61,274 61,195 59,938 58,535 56,282 56,821 4.83%
NOSH 41,600 42,066 42,458 42,000 43,000 41,499 41,999 -0.63%
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 24.04% 24.57% 23.67% 22.21% 8.38% 4.74% -1.93% -
ROE 7.93% 7.57% 6.82% 5.40% 1.85% 1.07% -0.41% -
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 48.38 44.86 41.51 34.70 30.10 30.69 28.96 40.74%
EPS 11.63 11.02 9.83 7.71 2.52 1.46 -0.56 -
DPS 2.02 2.00 0.98 0.99 0.97 1.00 0.48 160.43%
NAPS 1.4663 1.4566 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 18.83 17.66 16.49 13.63 12.11 11.92 11.38 39.85%
EPS 4.53 4.34 3.90 3.03 1.02 0.57 -0.22 -
DPS 0.79 0.79 0.39 0.39 0.39 0.39 0.19 158.34%
NAPS 0.5706 0.5732 0.5725 0.5607 0.5476 0.5265 0.5316 4.82%
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 2.85 2.92 3.01 3.54 3.59 3.29 3.52 -13.11%
P/EPS 11.87 11.88 12.72 15.96 42.80 69.40 -182.30 -
EY 8.43 8.41 7.86 6.27 2.34 1.44 -0.55 -
DY 1.47 1.53 0.78 0.80 0.89 0.99 0.47 113.71%
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 3.00 3.05 3.06 3.46 3.69 3.49 3.45 -8.88%
P/EPS 12.47 12.43 12.92 15.57 43.99 73.52 -178.72 -
EY 8.02 8.05 7.74 6.42 2.27 1.36 -0.56 -
DY 1.39 1.46 0.77 0.82 0.87 0.93 0.48 103.03%
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