[RAPID] YoY 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
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 29,493 27,595 20,017 17,623 12,162 16,369 18,391 8.18%
PBT 10,790 8,112 3,453 5,163 92 5,050 44 150.08%
Tax -1,990 -1,996 -583 -991 -327 -339 1,866 -
NP 8,800 6,116 2,870 4,172 -235 4,711 1,910 28.98%
-
NP to SH 8,800 6,116 2,870 4,172 -235 4,711 -66 -
-
Tax Rate 18.44% 24.61% 16.88% 19.19% 355.43% 6.71% -4,240.91% -
Total Cost 20,693 21,479 17,147 13,451 12,397 11,658 16,481 3.86%
-
Net Worth 100,054 67,740 61,971 61,195 56,821 40,620 53,838 10.87%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 839 849 841 414 199 400 801 0.77%
Div Payout % 9.55% 13.89% 29.31% 9.95% 0.00% 8.49% 0.00% -
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 100,054 67,740 61,971 61,195 56,821 40,620 53,838 10.87%
NOSH 80,043 41,991 41,600 42,458 41,999 20,310 19,866 26.13%
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 29.84% 22.16% 14.34% 23.67% -1.93% 28.78% 10.39% -
ROE 8.80% 9.03% 4.63% 6.82% -0.41% 11.60% -0.12% -
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 36.85 65.72 48.12 41.51 28.96 80.59 92.57 -14.22%
EPS 10.99 14.56 6.90 9.83 -0.56 23.20 -0.33 -
DPS 1.05 2.00 2.00 0.98 0.48 1.97 4.00 -19.97%
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 27.59 25.81 18.72 16.49 11.38 15.31 17.20 8.19%
EPS 8.23 5.72 2.68 3.90 -0.22 4.41 -0.06 -
DPS 0.79 0.79 0.79 0.39 0.19 0.37 0.75 0.86%
NAPS 0.936 0.6337 0.5797 0.5725 0.5315 0.38 0.5036 10.87%
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 4.56 1.81 3.20 3.01 3.52 1.12 0.79 33.91%
P/EPS 15.28 8.17 22.32 12.72 -182.30 3.88 -219.74 -
EY 6.54 12.24 4.48 7.86 -0.55 25.77 -0.46 -
DY 0.62 1.68 1.30 0.78 0.47 2.19 5.48 -30.44%
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 4.61 1.86 3.49 3.06 3.45 1.24 0.81 33.60%
P/EPS 15.46 8.38 24.35 12.92 -178.72 4.31 -225.76 -
EY 6.47 11.94 4.11 7.74 -0.56 23.20 -0.44 -
DY 0.62 1.64 1.19 0.77 0.48 1.97 5.33 -30.12%
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