[RAPID] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	29,324	26,339	20,258	14,573	13,405	16,736	20,473	6.16%
YoY %	11.33%	30.02%	39.01%	8.71%	-19.90%	-18.25%	-	-
Horiz. %	143.23%	128.65%	98.95%	71.18%	65.48%	81.75%	100.00%	-
PBT	10,703	7,066	3,435	3,931	629	5,003	30	166.19%
YoY %	51.47%	105.71%	-12.62%	524.96%	-87.43%	16,576.67%	-	-
Horiz. %	35,676.67%	23,553.33%	11,450.00%	13,103.33%	2,096.67%	16,676.67%	100.00%	-
Tax	-1,788	-1,850	-586	-694	-352	-292	1,814	-
YoY %	3.35%	-215.70%	15.56%	-97.16%	-20.55%	-116.10%	-	-
Horiz. %	-98.57%	-101.98%	-32.30%	-38.26%	-19.40%	-16.10%	100.00%	-
NP	8,915	5,216	2,849	3,237	277	4,711	1,844	30.01%
YoY %	70.92%	83.08%	-11.99%	1,068.59%	-94.12%	155.48%	-	-
Horiz. %	483.46%	282.86%	154.50%	175.54%	15.02%	255.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,915	5,216	2,849	3,237	277	4,711	-132	-
YoY %	70.92%	83.08%	-11.99%	1,068.59%	-94.12%	3,668.94%	-	-
Horiz. %	-6,753.79%	-3,951.52%	-2,158.33%	-2,452.27%	-209.85%	-3,568.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.71%	26.18%	17.06%	17.65%	55.96%	5.84%	-6,046.67%	-
YoY %	-36.17%	53.46%	-3.34%	-68.46%	858.22%	100.10%	-	-
Horiz. %	-0.28%	-0.43%	-0.28%	-0.29%	-0.93%	-0.10%	100.00%	-
Total Cost	20,409	21,123	17,409	11,336	13,128	12,025	18,629	1.53%
YoY %	-3.38%	21.33%	53.57%	-13.65%	9.17%	-35.45%	-	-
Horiz. %	109.55%	113.39%	93.45%	60.85%	70.47%	64.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,333	65,574	60,373	59,938	55,837	40,256	52,890	11.25%
YoY %	53.01%	8.61%	0.73%	7.34%	38.70%	-23.89%	-	-
Horiz. %	189.70%	123.98%	114.15%	113.33%	105.57%	76.11%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	839	849	841	414	199	400	801	0.77%
YoY %	-1.18%	0.95%	103.14%	108.04%	-50.25%	-50.06%	-	-
Horiz. %	104.74%	105.99%	104.99%	51.69%	24.84%	49.94%	100.00%	-
Div Payout %	9.42%	16.29%	29.53%	12.82%	72.20%	8.49%	0.00%	-
YoY %	-42.17%	-44.84%	130.34%	-82.24%	750.41%	0.00%	-	-
Horiz. %	110.95%	191.87%	347.82%	151.00%	850.41%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	100,333	65,574	60,373	59,938	55,837	40,256	52,890	11.25%
YoY %	53.01%	8.61%	0.73%	7.34%	38.70%	-23.89%	-	-
Horiz. %	189.70%	123.98%	114.15%	113.33%	105.57%	76.11%	100.00%	-
NOSH	79,629	42,035	41,210	42,000	41,333	20,128	19,735	26.16%
YoY %	89.43%	2.00%	-1.88%	1.61%	105.35%	1.99%	-	-
Horiz. %	403.49%	213.00%	208.82%	212.82%	209.44%	101.99%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	30.40%	19.80%	14.06%	22.21%	2.07%	28.15%	9.01%	-
YoY %	53.54%	40.83%	-36.70%	972.95%	-92.65%	212.43%	-	-
Horiz. %	337.40%	219.76%	156.05%	246.50%	22.97%	312.43%	100.00%	-
ROE	8.89%	7.95%	4.72%	5.40%	0.50%	11.70%	-0.25%	-
YoY %	11.82%	68.43%	-12.59%	980.00%	-95.73%	4,780.00%	-	-
Horiz. %	-3,556.00%	-3,180.00%	-1,888.00%	-2,160.00%	-200.00%	-4,680.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	36.83	62.66	49.16	34.70	32.43	83.15	103.74	-15.84%
YoY %	-41.22%	27.46%	41.67%	7.00%	-61.00%	-19.85%	-	-
Horiz. %	35.50%	60.40%	47.39%	33.45%	31.26%	80.15%	100.00%	-
EPS	11.20	12.41	6.91	7.71	0.67	23.40	-0.67	-
YoY %	-9.75%	79.59%	-10.38%	1,050.75%	-97.14%	3,592.54%	-	-
Horiz. %	-1,671.64%	-1,852.24%	-1,031.34%	-1,150.75%	-100.00%	-3,492.54%	100.00%	-
DPS	1.05	2.00	2.04	0.99	0.48	2.00	4.00	-19.97%
YoY %	-47.50%	-1.96%	106.06%	106.25%	-76.00%	-50.00%	-	-
Horiz. %	26.25%	50.00%	51.00%	24.75%	12.00%	50.00%	100.00%	-
NAPS	1.26	1.56	1.465	1.4271	1.3509	2.00	2.68	-11.81%
YoY %	-19.23%	6.48%	2.66%	5.64%	-32.45%	-25.37%	-	-
Horiz. %	47.01%	58.21%	54.66%	53.25%	50.41%	74.63%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 42,000
RPS	27.43	24.64	18.95	13.63	12.54	15.66	19.15	6.16%
YoY %	11.32%	30.03%	39.03%	8.69%	-19.92%	-18.22%	-	-
Horiz. %	143.24%	128.67%	98.96%	71.17%	65.48%	81.78%	100.00%	-
EPS	8.34	4.88	2.67	3.03	0.26	4.41	-0.12	-
YoY %	70.90%	82.77%	-11.88%	1,065.38%	-94.10%	3,775.00%	-	-
Horiz. %	-6,950.00%	-4,066.67%	-2,225.00%	-2,525.00%	-216.67%	-3,675.00%	100.00%	-
DPS	0.79	0.79	0.79	0.39	0.19	0.37	0.75	0.86%
YoY %	0.00%	0.00%	102.56%	105.26%	-48.65%	-50.67%	-	-
Horiz. %	105.33%	105.33%	105.33%	52.00%	25.33%	49.33%	100.00%	-
NAPS	0.9386	0.6134	0.5648	0.5607	0.5223	0.3766	0.4948	11.25%
YoY %	53.02%	8.60%	0.73%	7.35%	38.69%	-23.89%	-	-
Horiz. %	189.69%	123.97%	114.15%	113.32%	105.56%	76.11%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.62	1.47	1.45	1.23	0.98	1.10	0.61	-
P/RPS	4.40	2.35	2.95	3.54	3.02	1.32	0.59	39.75%
YoY %	87.23%	-20.34%	-16.67%	17.22%	128.79%	123.73%	-	-
Horiz. %	745.76%	398.31%	500.00%	600.00%	511.86%	223.73%	100.00%	-
P/EPS	14.47	11.85	20.97	15.96	146.23	4.70	-91.20	-
YoY %	22.11%	-43.49%	31.39%	-89.09%	3,011.28%	105.15%	-	-
Horiz. %	-15.87%	-12.99%	-22.99%	-17.50%	-160.34%	-5.15%	100.00%	-
EY	6.91	8.44	4.77	6.27	0.68	21.28	-1.10	-
YoY %	-18.13%	76.94%	-23.92%	822.06%	-96.80%	2,034.55%	-	-
Horiz. %	-628.18%	-767.27%	-433.64%	-570.00%	-61.82%	-1,934.55%	100.00%	-
DY	0.65	1.36	1.41	0.80	0.49	1.82	6.56	-31.96%
YoY %	-52.21%	-3.55%	76.25%	63.27%	-73.08%	-72.26%	-	-
Horiz. %	9.91%	20.73%	21.49%	12.20%	7.47%	27.74%	100.00%	-
P/NAPS	1.29	0.94	0.99	0.86	0.73	0.55	0.23	33.27%
YoY %	37.23%	-5.05%	15.12%	17.81%	32.73%	139.13%	-	-
Horiz. %	560.87%	408.70%	430.43%	373.91%	317.39%	239.13%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	30/08/07	24/08/06	26/08/05	13/08/04	22/08/03	19/08/02	30/08/01	-
Price	1.76	1.23	1.45	1.20	1.16	1.04	0.95	-
P/RPS	4.78	1.96	2.95	3.46	3.58	1.25	0.92	31.58%
YoY %	143.88%	-33.56%	-14.74%	-3.35%	186.40%	35.87%	-	-
Horiz. %	519.57%	213.04%	320.65%	376.09%	389.13%	135.87%	100.00%	-
P/EPS	15.72	9.91	20.97	15.57	173.09	4.44	-142.03	-
YoY %	58.63%	-52.74%	34.68%	-91.00%	3,798.42%	103.13%	-	-
Horiz. %	-11.07%	-6.98%	-14.76%	-10.96%	-121.87%	-3.13%	100.00%	-
EY	6.36	10.09	4.77	6.42	0.58	22.50	-0.70	-
YoY %	-36.97%	111.53%	-25.70%	1,006.90%	-97.42%	3,314.29%	-	-
Horiz. %	-908.57%	-1,441.43%	-681.43%	-917.14%	-82.86%	-3,214.29%	100.00%	-
DY	0.60	1.63	1.41	0.82	0.42	1.92	4.21	-27.71%
YoY %	-63.19%	15.60%	71.95%	95.24%	-78.12%	-54.39%	-	-
Horiz. %	14.25%	38.72%	33.49%	19.48%	9.98%	45.61%	100.00%	-
P/NAPS	1.40	0.79	0.99	0.84	0.86	0.52	0.35	25.97%
YoY %	77.22%	-20.20%	17.86%	-2.33%	65.38%	48.57%	-	-
Horiz. %	400.00%	225.71%	282.86%	240.00%	245.71%	148.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos