[RAPID] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.58%
YoY- 665.29%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 45,501 27,809 22,610 19,282 12,738 16,792 16,758 18.10%
PBT 24,154 8,100 5,257 5,740 1,010 1,795 4,611 31.76%
Tax -4,419 -1,332 -1,234 -1,110 -405 -378 -80 95.09%
NP 19,735 6,768 4,023 4,630 605 1,417 4,531 27.77%
-
NP to SH 19,735 6,768 4,023 4,630 605 1,417 4,531 27.77%
-
Tax Rate 18.30% 16.44% 23.47% 19.34% 40.10% 21.06% 1.73% -
Total Cost 25,766 21,041 18,587 14,652 12,133 15,375 12,227 13.22%
-
Net Worth 106,037 70,077 64,208 61,393 58,607 57,176 56,687 10.99%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,467 839 838 843 432 201 399 24.22%
Div Payout % 7.44% 12.41% 20.83% 18.21% 71.43% 14.21% 8.81% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 106,037 70,077 64,208 61,393 58,607 57,176 56,687 10.99%
NOSH 73,382 41,985 41,906 42,154 43,214 20,130 19,960 24.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 43.37% 24.34% 17.79% 24.01% 4.75% 8.44% 27.04% -
ROE 18.61% 9.66% 6.27% 7.54% 1.03% 2.48% 7.99% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 62.01 66.24 53.95 45.74 29.48 83.42 83.96 -4.92%
EPS 26.89 16.12 9.58 11.00 1.40 3.40 22.70 2.86%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 2.00 0.00%
NAPS 1.445 1.6691 1.5322 1.4564 1.3562 2.8403 2.84 -10.64%
Adjusted Per Share Value based on latest NOSH - 42,066
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.56 26.01 21.15 18.04 11.92 15.71 15.68 18.09%
EPS 18.46 6.33 3.76 4.33 0.57 1.33 4.24 27.77%
DPS 1.37 0.79 0.78 0.79 0.40 0.19 0.37 24.36%
NAPS 0.9919 0.6555 0.6006 0.5743 0.5482 0.5349 0.5303 10.99%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.62 1.24 1.53 1.31 1.01 0.91 1.05 -
P/RPS 2.61 1.87 2.84 2.86 3.43 1.09 1.25 13.04%
P/EPS 6.02 7.69 15.94 11.93 72.14 12.93 4.63 4.47%
EY 16.60 13.00 6.27 8.38 1.39 7.74 21.62 -4.30%
DY 1.23 1.61 1.31 1.53 0.99 1.10 1.90 -6.98%
P/NAPS 1.12 0.74 1.00 0.90 0.74 0.32 0.37 20.26%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 22/02/05 27/02/04 21/02/03 22/02/02 -
Price 1.92 1.90 1.59 1.37 1.07 0.95 1.08 -
P/RPS 3.10 2.87 2.95 3.00 3.63 1.14 1.29 15.72%
P/EPS 7.14 11.79 16.56 12.47 76.43 13.50 4.76 6.98%
EY 14.01 8.48 6.04 8.02 1.31 7.41 21.02 -6.53%
DY 1.04 1.05 1.26 1.46 0.93 1.05 1.85 -9.14%
P/NAPS 1.33 1.14 1.04 0.94 0.79 0.33 0.38 23.20%

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