[RAPID] QoQ 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- 29.52%
YoY- 180.83%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
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 4,946 5,812 5,084 3,031 3,696 2,762 3,452 26.95%
PBT 865 1,353 3,208 314 288 121 714 13.57%
Tax -234 -334 -436 -99 -122 -37 -94 83.17%
NP 631 1,019 2,772 215 166 84 620 1.17%
-
NP to SH 631 1,019 2,772 215 166 84 620 1.17%
-
Tax Rate 27.05% 24.69% 13.59% 31.53% 42.36% 30.58% 13.17% -
Total Cost 4,315 4,793 2,312 2,816 3,530 2,678 2,832 32.24%
-
Net Worth 61,274 61,195 59,938 58,535 56,282 56,821 55,837 6.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 841 - - - 414 - - -
Div Payout % 133.33% - - - 250.00% - - -
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 61,274 61,195 59,938 58,535 56,282 56,821 55,837 6.36%
NOSH 42,066 42,458 42,000 43,000 41,499 41,999 41,333 1.17%
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 12.76% 17.53% 54.52% 7.09% 4.49% 3.04% 17.96% -
ROE 1.03% 1.67% 4.62% 0.37% 0.29% 0.15% 1.11% -
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 11.76 13.69 12.10 7.05 8.91 6.58 8.35 25.51%
EPS 1.50 2.40 6.60 0.50 0.40 0.20 1.50 0.00%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.4566 1.4413 1.4271 1.3613 1.3562 1.3529 1.3509 5.12%
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 4.63 5.44 4.76 2.84 3.46 2.58 3.23 26.99%
EPS 0.59 0.95 2.59 0.20 0.16 0.08 0.58 1.14%
DPS 0.79 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.5732 0.5725 0.5607 0.5476 0.5265 0.5316 0.5223 6.36%
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 11.14 9.13 10.16 15.32 11.34 15.51 11.73 -3.36%
P/EPS 87.33 52.08 18.64 216.00 252.50 510.00 65.33 21.24%
EY 1.15 1.92 5.37 0.46 0.40 0.20 1.53 -17.26%
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 11.65 9.28 9.91 15.75 12.01 15.21 13.89 -11.01%
P/EPS 91.33 52.92 18.18 222.00 267.50 500.00 77.33 11.67%
EY 1.09 1.89 5.50 0.45 0.37 0.20 1.29 -10.57%
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