[RAPID] QoQ Annualized Quarter 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- 42.15%
YoY- 180.83%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 19,282 18,569 16,230 12,124 12,738 12,054 12,558 32.91%
PBT 5,740 6,500 7,044 1,256 1,010 961 1,200 182.54%
Tax -1,110 -1,158 -1,070 -396 -405 -377 -492 71.59%
NP 4,630 5,341 5,974 860 605 584 708 247.71%
-
NP to SH 4,630 5,341 5,974 860 605 584 708 247.71%
-
Tax Rate 19.34% 17.82% 15.19% 31.53% 40.10% 39.23% 41.00% -
Total Cost 14,652 13,228 10,256 11,264 12,133 11,470 11,850 15.12%
-
Net Worth 61,393 60,777 60,038 58,535 58,607 59,257 59,777 1.78%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 843 - - - 432 - - -
Div Payout % 18.21% - - - 71.43% - - -
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 61,393 60,777 60,038 58,535 58,607 59,257 59,777 1.78%
NOSH 42,154 42,168 42,070 43,000 43,214 43,799 44,249 -3.16%
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 24.01% 28.76% 36.81% 7.09% 4.75% 4.84% 5.64% -
ROE 7.54% 8.79% 9.95% 1.47% 1.03% 0.99% 1.18% -
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 45.74 44.04 38.58 28.20 29.48 27.52 28.38 37.26%
EPS 11.00 12.67 14.20 2.00 1.40 1.33 1.60 259.45%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.4564 1.4413 1.4271 1.3613 1.3562 1.3529 1.3509 5.11%
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 18.04 17.37 15.18 11.34 11.92 11.28 11.75 32.91%
EPS 4.33 5.00 5.59 0.80 0.57 0.55 0.66 248.46%
DPS 0.79 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.5743 0.5686 0.5617 0.5476 0.5483 0.5543 0.5592 1.78%
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 2.86 2.84 3.19 3.83 3.43 3.71 3.45 -11.70%
P/EPS 11.93 9.87 8.66 54.00 72.14 76.50 61.25 -66.23%
EY 8.38 10.13 11.54 1.85 1.39 1.31 1.63 196.40%
DY 1.53 0.00 0.00 0.00 0.99 0.00 0.00 -
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 3.00 2.88 3.11 3.94 3.63 3.63 4.09 -18.59%
P/EPS 12.47 10.03 8.45 55.50 76.43 75.00 72.50 -68.90%
EY 8.02 9.97 11.83 1.80 1.31 1.33 1.38 221.52%
DY 1.46 0.00 0.00 0.00 0.93 0.00 0.00 -
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