[RAPID] YoY Annualized 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- -10.59%
YoY- 814.61%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 28,986 26,741 20,094 18,569 12,054 17,917 18,436 7.82%
PBT 10,844 7,257 3,450 6,500 961 3,232 2,646 26.48%
Tax -2,358 -1,481 -465 -1,158 -377 -445 -100 69.29%
NP 8,485 5,776 2,985 5,341 584 2,786 2,546 22.20%
-
NP to SH 8,485 5,776 2,985 5,341 584 2,786 2,546 22.20%
-
Tax Rate 21.74% 20.41% 13.48% 17.82% 39.23% 13.77% 3.78% -
Total Cost 20,501 20,965 17,109 13,228 11,470 15,130 15,889 4.33%
-
Net Worth 73,862 67,782 62,932 60,777 59,257 40,174 53,917 5.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 73,862 67,782 62,932 60,777 59,257 40,174 53,917 5.38%
NOSH 59,090 42,017 42,245 42,168 43,799 20,087 19,895 19.88%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 29.27% 21.60% 14.86% 28.76% 4.84% 15.55% 13.81% -
ROE 11.49% 8.52% 4.74% 8.79% 0.99% 6.94% 4.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 49.06 63.64 47.57 44.04 27.52 89.20 92.66 -10.05%
EPS 14.36 13.75 7.07 12.67 1.33 6.67 12.80 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.6132 1.4897 1.4413 1.3529 2.00 2.71 -12.09%
Adjusted Per Share Value based on latest NOSH - 42,458
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.12 25.02 18.80 17.37 11.28 16.76 17.25 7.82%
EPS 7.94 5.40 2.79 5.00 0.55 2.61 2.38 22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.691 0.6341 0.5887 0.5686 0.5543 0.3758 0.5044 5.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.68 1.19 1.54 1.25 1.02 0.90 0.73 -
P/RPS 3.42 1.87 3.24 2.84 3.71 1.01 0.79 27.64%
P/EPS 11.70 8.66 21.79 9.87 76.50 6.49 5.70 12.72%
EY 8.55 11.55 4.59 10.13 1.31 15.41 17.53 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.74 1.03 0.87 0.75 0.45 0.27 30.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 10/11/06 16/11/05 05/11/04 19/11/03 29/11/02 08/11/01 -
Price 1.70 1.22 1.68 1.27 1.00 1.00 0.75 -
P/RPS 3.47 1.92 3.53 2.88 3.63 1.12 0.81 27.42%
P/EPS 11.84 8.87 23.77 10.03 75.00 7.21 5.86 12.43%
EY 8.45 11.27 4.21 9.97 1.33 13.87 17.07 -11.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.76 1.13 0.88 0.74 0.50 0.28 30.12%

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