[RAPID] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 79.64%
YoY- 141.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 18,873 17,623 14,573 12,941 12,737 12,162 13,405 25.48%
PBT 5,740 5,163 3,931 1,437 1,009 92 629 333.77%
Tax -1,103 -991 -694 -352 -405 -327 -352 113.39%
NP 4,637 4,172 3,237 1,085 604 -235 277 548.82%
-
NP to SH 4,637 4,172 3,237 1,085 604 -235 277 548.82%
-
Tax Rate 19.22% 19.19% 17.65% 24.50% 40.14% 355.43% 55.96% -
Total Cost 14,236 13,451 11,336 11,856 12,133 12,397 13,128 5.52%
-
Net Worth 61,274 61,195 59,938 58,535 56,282 56,821 55,837 6.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 841 414 414 414 414 199 199 160.25%
Div Payout % 18.14% 9.95% 12.82% 38.25% 68.71% 0.00% 72.20% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 61,274 61,195 59,938 58,535 56,282 56,821 55,837 6.36%
NOSH 42,066 42,458 42,000 43,000 41,499 41,999 41,333 1.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 24.57% 23.67% 22.21% 8.38% 4.74% -1.93% 2.07% -
ROE 7.57% 6.82% 5.40% 1.85% 1.07% -0.41% 0.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.86 41.51 34.70 30.10 30.69 28.96 32.43 24.02%
EPS 11.02 9.83 7.71 2.52 1.46 -0.56 0.67 541.28%
DPS 2.00 0.98 0.99 0.97 1.00 0.48 0.48 157.81%
NAPS 1.4566 1.4413 1.4271 1.3613 1.3562 1.3529 1.3509 5.12%
Adjusted Per Share Value based on latest NOSH - 43,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.65 16.49 13.63 12.11 11.91 11.38 12.54 25.46%
EPS 4.34 3.90 3.03 1.01 0.57 -0.22 0.26 547.59%
DPS 0.79 0.39 0.39 0.39 0.39 0.19 0.19 157.45%
NAPS 0.5732 0.5725 0.5607 0.5476 0.5265 0.5315 0.5223 6.36%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.31 1.25 1.23 1.08 1.01 1.02 0.98 -
P/RPS 2.92 3.01 3.54 3.59 3.29 3.52 3.02 -2.20%
P/EPS 11.88 12.72 15.96 42.80 69.40 -182.30 146.23 -81.09%
EY 8.41 7.86 6.27 2.34 1.44 -0.55 0.68 430.73%
DY 1.53 0.78 0.80 0.89 0.99 0.47 0.49 112.89%
P/NAPS 0.90 0.87 0.86 0.79 0.74 0.75 0.73 14.90%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 05/11/04 13/08/04 28/05/04 27/02/04 19/11/03 22/08/03 -
Price 1.37 1.27 1.20 1.11 1.07 1.00 1.16 -
P/RPS 3.05 3.06 3.46 3.69 3.49 3.45 3.58 -10.08%
P/EPS 12.43 12.92 15.57 43.99 73.52 -178.72 173.09 -82.58%
EY 8.05 7.74 6.42 2.27 1.36 -0.56 0.58 472.95%
DY 1.46 0.77 0.82 0.87 0.93 0.48 0.42 128.61%
P/NAPS 0.94 0.88 0.84 0.82 0.79 0.74 0.86 6.08%

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