[RAPID] QoQ TTM 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- 28.88%
YoY- 1875.32%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 20,258 20,127 18,873 17,623 14,573 12,941 12,737 36.29%
PBT 3,435 5,796 5,740 5,163 3,931 1,437 1,009 126.47%
Tax -586 -958 -1,103 -991 -694 -352 -405 27.95%
NP 2,849 4,838 4,637 4,172 3,237 1,085 604 181.52%
-
NP to SH 2,849 4,838 4,637 4,172 3,237 1,085 604 181.52%
-
Tax Rate 17.06% 16.53% 19.22% 19.19% 17.65% 24.50% 40.14% -
Total Cost 17,409 15,289 14,236 13,451 11,336 11,856 12,133 27.24%
-
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 841 841 841 414 414 414 414 60.46%
Div Payout % 29.53% 17.39% 18.14% 9.95% 12.82% 38.25% 68.71% -
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 14.06% 24.04% 24.57% 23.67% 22.21% 8.38% 4.74% -
ROE 4.72% 7.93% 7.57% 6.82% 5.40% 1.85% 1.07% -
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 49.16 48.38 44.86 41.51 34.70 30.10 30.69 36.94%
EPS 6.91 11.63 11.02 9.83 7.71 2.52 1.46 182.15%
DPS 2.04 2.02 2.00 0.98 0.99 0.97 1.00 60.91%
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 18.95 18.83 17.66 16.49 13.63 12.11 11.92 36.25%
EPS 2.67 4.53 4.34 3.90 3.03 1.02 0.57 180.22%
DPS 0.79 0.79 0.79 0.39 0.39 0.39 0.39 60.16%
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 2.95 2.85 2.92 3.01 3.54 3.59 3.29 -7.02%
P/EPS 20.97 11.87 11.88 12.72 15.96 42.80 69.40 -55.00%
EY 4.77 8.43 8.41 7.86 6.27 2.34 1.44 122.37%
DY 1.41 1.47 1.53 0.78 0.80 0.89 0.99 26.61%
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 2.95 3.00 3.05 3.06 3.46 3.69 3.49 -10.61%
P/EPS 20.97 12.47 12.43 12.92 15.57 43.99 73.52 -56.70%
EY 4.77 8.02 8.05 7.74 6.42 2.27 1.36 131.02%
DY 1.41 1.39 1.46 0.77 0.82 0.87 0.93 32.00%
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