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

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.06%
YoY- 93.49%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 21,924 30,716 17,552 17,140 12,124 11,308 15,060 6.45%
PBT 4,180 11,204 3,384 1,480 1,256 -456 2,884 6.37%
Tax -1,632 -1,648 -508 184 -396 -608 -104 58.16%
NP 2,548 9,556 2,876 1,664 860 -1,064 2,780 -1.44%
-
NP to SH 2,548 9,556 2,876 1,664 860 -1,064 2,780 -1.44%
-
Tax Rate 39.04% 14.71% 15.01% -12.43% 31.53% - 3.61% -
Total Cost 19,376 21,160 14,676 15,476 11,264 12,372 12,280 7.88%
-
Net Worth 124,903 72,875 64,752 60,998 58,535 59,681 57,188 13.89%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 124,903 72,875 64,752 60,998 58,535 59,681 57,188 13.89%
NOSH 86,081 42,283 42,046 41,600 43,000 44,333 19,857 27.66%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.62% 31.11% 16.39% 9.71% 7.09% -9.41% 18.46% -
ROE 2.04% 13.11% 4.44% 2.73% 1.47% -1.78% 4.86% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 25.47 72.64 41.74 41.20 28.20 25.51 75.84 -16.61%
EPS 2.96 22.60 6.84 4.00 2.00 -2.40 14.00 -22.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.451 1.7235 1.54 1.4663 1.3613 1.3462 2.88 -10.78%
Adjusted Per Share Value based on latest NOSH - 41,600
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.51 28.73 16.42 16.03 11.34 10.58 14.09 6.45%
EPS 2.38 8.94 2.69 1.56 0.80 -1.00 2.60 -1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1684 0.6817 0.6057 0.5706 0.5476 0.5583 0.535 13.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
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 7.73 1.82 3.71 3.35 3.83 3.14 1.44 32.28%
P/EPS 66.55 5.84 22.66 34.50 54.00 -33.33 7.79 42.93%
EY 1.50 17.12 4.41 2.90 1.85 -3.00 12.84 -30.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.77 1.01 0.94 0.79 0.59 0.38 23.65%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
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 8.09 1.93 3.59 3.52 3.94 3.14 1.58 31.25%
P/EPS 69.59 6.19 21.93 36.25 55.50 -33.33 8.57 41.72%
EY 1.44 16.14 4.56 2.76 1.80 -3.00 11.67 -29.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.81 0.97 0.99 0.82 0.59 0.42 22.48%

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