[RAPID] YoY Cumulative 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- -64.46%
YoY- 180.83%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 7,679 4,388 4,285 3,031 2,827 3,765 4,683 8.58%
PBT 2,801 846 370 314 -114 721 701 25.95%
Tax -412 -127 46 -99 -152 -26 -58 38.62%
NP 2,389 719 416 215 -266 695 643 24.43%
-
NP to SH 2,389 719 416 215 -266 695 643 24.43%
-
Tax Rate 14.71% 15.01% -12.43% 31.53% - 3.61% 8.27% -
Total Cost 5,290 3,669 3,869 2,816 3,093 3,070 4,040 4.59%
-
Net Worth 72,875 64,752 60,998 58,535 59,681 57,188 53,248 5.36%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - 401 -
Div Payout % - - - - - - 62.50% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 72,875 64,752 60,998 58,535 59,681 57,188 53,248 5.36%
NOSH 42,283 42,046 41,600 43,000 44,333 19,857 20,093 13.19%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 31.11% 16.39% 9.71% 7.09% -9.41% 18.46% 13.73% -
ROE 3.28% 1.11% 0.68% 0.37% -0.45% 1.22% 1.21% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.16 10.44 10.30 7.05 6.38 18.96 23.31 -4.07%
EPS 5.65 1.71 1.00 0.50 -0.60 3.50 3.20 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.7235 1.54 1.4663 1.3613 1.3462 2.88 2.65 -6.91%
Adjusted Per Share Value based on latest NOSH - 43,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.18 4.10 4.01 2.84 2.64 3.52 4.38 8.58%
EPS 2.23 0.67 0.39 0.20 -0.25 0.65 0.60 24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.6817 0.6057 0.5706 0.5476 0.5583 0.535 0.4981 5.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.32 1.55 1.38 1.08 0.80 1.09 0.71 -
P/RPS 7.27 14.85 13.40 15.32 12.55 5.75 3.05 15.56%
P/EPS 23.36 90.64 138.00 216.00 -133.33 31.14 22.19 0.85%
EY 4.28 1.10 0.72 0.46 -0.75 3.21 4.51 -0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.77 1.01 0.94 0.79 0.59 0.38 0.27 19.07%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 01/06/07 31/05/06 30/05/05 28/05/04 30/05/03 24/05/02 25/05/01 -
Price 1.40 1.50 1.45 1.11 0.80 1.20 0.62 -
P/RPS 7.71 14.37 14.08 15.75 12.55 6.33 2.66 19.39%
P/EPS 24.78 87.72 145.00 222.00 -133.33 34.29 19.37 4.18%
EY 4.04 1.14 0.69 0.45 -0.75 2.92 5.16 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.81 0.97 0.99 0.82 0.59 0.42 0.23 23.33%

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