[RAPID] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	43,302	31,100	22,713	20,127	12,941	15,528	15,933	18.11%
YoY %	39.23%	36.93%	12.85%	55.53%	-16.66%	-2.54%	-	-
Horiz. %	271.78%	195.19%	142.55%	126.32%	81.22%	97.46%	100.00%	-
PBT	22,398	10,055	5,733	5,796	1,437	960	4,631	30.01%
YoY %	122.75%	75.39%	-1.09%	303.34%	49.69%	-79.27%	-	-
Horiz. %	483.65%	217.12%	123.80%	125.16%	31.03%	20.73%	100.00%	-
Tax	-4,415	-1,617	-1,407	-958	-352	-511	-41	117.96%
YoY %	-173.04%	-14.93%	-46.87%	-172.16%	31.12%	-1,146.34%	-	-
Horiz. %	10,768.29%	3,943.90%	3,431.71%	2,336.59%	858.54%	1,246.34%	100.00%	-
NP	17,983	8,438	4,326	4,838	1,085	449	4,590	25.53%
YoY %	113.12%	95.05%	-10.58%	345.90%	141.65%	-90.22%	-	-
Horiz. %	391.79%	183.83%	94.25%	105.40%	23.64%	9.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,983	8,438	4,326	4,838	1,085	449	4,590	25.53%
YoY %	113.12%	95.05%	-10.58%	345.90%	141.65%	-90.22%	-	-
Horiz. %	391.79%	183.83%	94.25%	105.40%	23.64%	9.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.71%	16.08%	24.54%	16.53%	24.50%	53.23%	0.89%	-
YoY %	22.57%	-34.47%	48.46%	-32.53%	-53.97%	5,880.90%	-	-
Horiz. %	2,214.61%	1,806.74%	2,757.30%	1,857.30%	2,752.81%	5,980.90%	100.00%	-
Total Cost	25,319	22,662	18,387	15,289	11,856	15,079	11,343	14.30%
YoY %	11.72%	23.25%	20.26%	28.96%	-21.37%	32.94%	-	-
Horiz. %	223.21%	199.79%	162.10%	134.79%	104.52%	132.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,903	72,875	64,752	60,998	58,535	59,681	39,714	21.02%
YoY %	71.39%	12.54%	6.15%	4.21%	-1.92%	50.28%	-	-
Horiz. %	314.51%	183.50%	163.05%	153.59%	147.39%	150.28%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	1,711	839	849	841	414	199	400	27.38%
YoY %	103.93%	-1.18%	0.95%	103.14%	108.04%	-50.25%	-	-
Horiz. %	427.75%	209.75%	212.25%	210.25%	103.50%	49.75%	100.00%	-
Div Payout %	9.52%	9.95%	19.64%	17.39%	38.25%	44.54%	8.72%	-
YoY %	-4.32%	-49.34%	12.94%	-54.54%	-14.12%	410.78%	-	-
Horiz. %	109.17%	114.11%	225.23%	199.43%	438.65%	510.78%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	124,903	72,875	64,752	60,998	58,535	59,681	39,714	21.02%
YoY %	71.39%	12.54%	6.15%	4.21%	-1.92%	50.28%	-	-
Horiz. %	314.51%	183.50%	163.05%	153.59%	147.39%	150.28%	100.00%	-
NOSH	86,081	42,283	42,046	41,600	43,000	44,333	19,857	27.66%
YoY %	103.58%	0.56%	1.07%	-3.26%	-3.01%	123.26%	-	-
Horiz. %	433.50%	212.94%	211.74%	209.50%	216.55%	223.26%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	41.53%	27.13%	19.05%	24.04%	8.38%	2.89%	28.81%	-
YoY %	53.08%	42.41%	-20.76%	186.87%	189.97%	-89.97%	-	-
Horiz. %	144.15%	94.17%	66.12%	83.44%	29.09%	10.03%	100.00%	-
ROE	14.40%	11.58%	6.68%	7.93%	1.85%	0.75%	11.56%	-
YoY %	24.35%	73.35%	-15.76%	328.65%	146.67%	-93.51%	-	-
Horiz. %	124.57%	100.17%	57.79%	68.60%	16.00%	6.49%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	50.30	73.55	54.02	48.38	30.10	35.03	80.24	-7.48%
YoY %	-31.61%	36.15%	11.66%	60.73%	-14.07%	-56.34%	-	-
Horiz. %	62.69%	91.66%	67.32%	60.29%	37.51%	43.66%	100.00%	-
EPS	20.89	19.96	10.29	11.63	2.52	1.01	23.12	-1.67%
YoY %	4.66%	93.97%	-11.52%	361.51%	149.50%	-95.63%	-	-
Horiz. %	90.35%	86.33%	44.51%	50.30%	10.90%	4.37%	100.00%	-
DPS	1.99	2.00	2.00	2.02	0.97	0.45	2.00	-0.08%
YoY %	-0.50%	0.00%	-0.99%	108.25%	115.56%	-77.50%	-	-
Horiz. %	99.50%	100.00%	100.00%	101.00%	48.50%	22.50%	100.00%	-
NAPS	1.451	1.7235	1.54	1.4663	1.3613	1.3462	2.00	-5.20%
YoY %	-15.81%	11.92%	5.03%	7.71%	1.12%	-32.69%	-	-
Horiz. %	72.55%	86.17%	77.00%	73.31%	68.06%	67.31%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 41,600
RPS	40.51	29.09	21.25	18.83	12.11	14.53	14.91	18.10%
YoY %	39.26%	36.89%	12.85%	55.49%	-16.66%	-2.55%	-	-
Horiz. %	271.70%	195.10%	142.52%	126.29%	81.22%	97.45%	100.00%	-
EPS	16.82	7.89	4.05	4.53	1.02	0.42	4.29	25.54%
YoY %	113.18%	94.81%	-10.60%	344.12%	142.86%	-90.21%	-	-
Horiz. %	392.07%	183.92%	94.41%	105.59%	23.78%	9.79%	100.00%	-
DPS	1.60	0.79	0.79	0.79	0.39	0.19	0.37	27.61%
YoY %	102.53%	0.00%	0.00%	102.56%	105.26%	-48.65%	-	-
Horiz. %	432.43%	213.51%	213.51%	213.51%	105.41%	51.35%	100.00%	-
NAPS	1.1685	0.6817	0.6057	0.5706	0.5476	0.5583	0.3715	21.02%
YoY %	71.41%	12.55%	6.15%	4.20%	-1.92%	50.28%	-	-
Horiz. %	314.54%	183.50%	163.04%	153.59%	147.40%	150.28%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	1.97	1.32	1.55	1.38	1.08	0.80	1.09	-
P/RPS	3.92	1.79	2.87	2.85	3.59	2.28	1.36	19.27%
YoY %	118.99%	-37.63%	0.70%	-20.61%	57.46%	67.65%	-	-
Horiz. %	288.24%	131.62%	211.03%	209.56%	263.97%	167.65%	100.00%	-
P/EPS	9.43	6.61	15.07	11.87	42.80	78.99	4.72	12.21%
YoY %	42.66%	-56.14%	26.96%	-72.27%	-45.82%	1,573.52%	-	-
Horiz. %	199.79%	140.04%	319.28%	251.48%	906.78%	1,673.52%	100.00%	-
EY	10.60	15.12	6.64	8.43	2.34	1.27	21.21	-10.90%
YoY %	-29.89%	127.71%	-21.23%	260.26%	84.25%	-94.01%	-	-
Horiz. %	49.98%	71.29%	31.31%	39.75%	11.03%	5.99%	100.00%	-
DY	1.01	1.52	1.29	1.47	0.89	0.56	1.83	-9.42%
YoY %	-33.55%	17.83%	-12.24%	65.17%	58.93%	-69.40%	-	-
Horiz. %	55.19%	83.06%	70.49%	80.33%	48.63%	30.60%	100.00%	-
P/NAPS	1.36	0.77	1.01	0.94	0.79	0.59	0.55	16.27%
YoY %	76.62%	-23.76%	7.45%	18.99%	33.90%	7.27%	-	-
Horiz. %	247.27%	140.00%	183.64%	170.91%	143.64%	107.27%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	01/06/07	31/05/06	30/05/05	28/05/04	30/05/03	24/05/02	-
Price	2.06	1.40	1.50	1.45	1.11	0.80	1.20	-
P/RPS	4.10	1.90	2.78	3.00	3.69	2.28	1.50	18.22%
YoY %	115.79%	-31.65%	-7.33%	-18.70%	61.84%	52.00%	-	-
Horiz. %	273.33%	126.67%	185.33%	200.00%	246.00%	152.00%	100.00%	-
P/EPS	9.86	7.02	14.58	12.47	43.99	78.99	5.19	11.27%
YoY %	40.46%	-51.85%	16.92%	-71.65%	-44.31%	1,421.97%	-	-
Horiz. %	189.98%	135.26%	280.92%	240.27%	847.59%	1,521.97%	100.00%	-
EY	10.14	14.25	6.86	8.02	2.27	1.27	19.26	-10.13%
YoY %	-28.84%	107.73%	-14.46%	253.30%	78.74%	-93.41%	-	-
Horiz. %	52.65%	73.99%	35.62%	41.64%	11.79%	6.59%	100.00%	-
DY	0.97	1.43	1.33	1.39	0.87	0.56	1.67	-8.64%
YoY %	-32.17%	7.52%	-4.32%	59.77%	55.36%	-66.47%	-	-
Horiz. %	58.08%	85.63%	79.64%	83.23%	52.10%	33.53%	100.00%	-
P/NAPS	1.42	0.81	0.97	0.99	0.82	0.59	0.60	15.42%
YoY %	75.31%	-16.49%	-2.02%	20.73%	38.98%	-1.67%	-	-
Horiz. %	236.67%	135.00%	161.67%	165.00%	136.67%	98.33%	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