[RAPID] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.11%
YoY- 814.61%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 21,740 20,056 15,071 13,927 9,041 13,438 13,827 7.83%
PBT 8,133 5,443 2,588 4,875 721 2,424 1,985 26.48%
Tax -1,769 -1,111 -349 -869 -283 -334 -75 69.30%
NP 6,364 4,332 2,239 4,006 438 2,090 1,910 22.20%
-
NP to SH 6,364 4,332 2,239 4,006 438 2,090 1,910 22.20%
-
Tax Rate 21.75% 20.41% 13.49% 17.83% 39.25% 13.78% 3.78% -
Total Cost 15,376 15,724 12,832 9,921 8,603 11,348 11,917 4.33%
-
Net Worth 73,862 67,782 62,932 60,777 59,257 40,174 53,917 5.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 73,862 67,782 62,932 60,777 59,257 40,174 53,917 5.38%
NOSH 59,090 42,017 42,245 42,168 43,800 20,087 19,895 19.88%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 29.27% 21.60% 14.86% 28.76% 4.84% 15.55% 13.81% -
ROE 8.62% 6.39% 3.56% 6.59% 0.74% 5.20% 3.54% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.79 47.73 35.67 33.03 20.64 66.90 69.50 -10.05%
EPS 10.77 10.31 5.30 9.50 1.00 5.00 9.60 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.6132 1.4897 1.4413 1.3529 2.00 2.71 -12.09%
Adjusted Per Share Value based on latest NOSH - 42,458
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.34 18.76 14.10 13.03 8.46 12.57 12.93 7.83%
EPS 5.95 4.05 2.09 3.75 0.41 1.96 1.79 22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6909 0.6341 0.5887 0.5685 0.5543 0.3758 0.5044 5.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.68 1.19 1.54 1.25 1.02 0.90 0.73 -
P/RPS 4.57 2.49 4.32 3.78 4.94 1.35 1.05 27.76%
P/EPS 15.60 11.54 29.06 13.16 102.00 8.65 7.60 12.72%
EY 6.41 8.66 3.44 7.60 0.98 11.56 13.15 -11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.74 1.03 0.87 0.75 0.45 0.27 30.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 10/11/06 16/11/05 05/11/04 19/11/03 29/11/02 08/11/01 -
Price 1.70 1.22 1.68 1.27 1.00 1.00 0.75 -
P/RPS 4.62 2.56 4.71 3.85 4.84 1.49 1.08 27.39%
P/EPS 15.78 11.83 31.70 13.37 100.00 9.61 7.81 12.43%
EY 6.34 8.45 3.15 7.48 1.00 10.40 12.80 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.76 1.13 0.88 0.74 0.50 0.28 30.12%

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