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

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 594.65%
YoY- 743.79%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 29,488 26,458 19,000 16,230 12,558 18,496 18,910 7.68%
PBT 11,258 6,052 2,434 7,044 1,200 3,532 2,748 26.48%
Tax -2,180 -1,268 -36 -1,070 -492 -572 -120 62.10%
NP 9,078 4,784 2,398 5,974 708 2,960 2,628 22.93%
-
NP to SH 9,078 4,784 2,398 5,974 708 2,960 2,628 22.93%
-
Tax Rate 19.36% 20.95% 1.48% 15.19% 41.00% 16.19% 4.37% -
Total Cost 20,410 21,674 16,602 10,256 11,850 15,536 16,282 3.83%
-
Net Worth 69,491 65,580 60,570 60,038 59,777 57,999 53,356 4.49%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 69,491 65,580 60,570 60,038 59,777 57,999 53,356 4.49%
NOSH 55,151 42,038 41,344 42,070 44,249 19,999 19,909 18.49%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 30.79% 18.08% 12.62% 36.81% 5.64% 16.00% 13.90% -
ROE 13.06% 7.29% 3.96% 9.95% 1.18% 5.10% 4.93% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 53.47 62.94 45.95 38.58 28.38 92.48 94.98 -9.12%
EPS 16.46 11.38 5.80 14.20 1.60 14.80 13.20 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.56 1.465 1.4271 1.3509 2.90 2.68 -11.81%
Adjusted Per Share Value based on latest NOSH - 42,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.59 24.75 17.77 15.18 11.75 17.30 17.69 7.68%
EPS 8.49 4.48 2.24 5.59 0.66 2.77 2.46 22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6501 0.6135 0.5666 0.5617 0.5592 0.5426 0.4991 4.50%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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 3.03 2.34 3.16 3.19 3.45 1.19 0.64 29.56%
P/EPS 9.84 12.92 25.00 8.66 61.25 7.43 4.62 13.42%
EY 10.16 7.74 4.00 11.54 1.63 13.45 21.64 -11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.94 0.99 0.86 0.73 0.38 0.23 33.27%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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 3.29 1.95 3.16 3.11 4.09 1.12 1.00 21.94%
P/EPS 10.69 10.81 25.00 8.45 72.50 7.03 7.20 6.80%
EY 9.35 9.25 4.00 11.83 1.38 14.23 13.89 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.79 0.99 0.84 0.86 0.36 0.35 25.97%

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