[RAPID] YoY TTM 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- 198.34%
YoY- 1068.59%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 29,324 26,339 20,258 14,573 13,405 16,736 20,473 6.16%
PBT 10,703 7,066 3,435 3,931 629 5,003 30 166.19%
Tax -1,788 -1,850 -586 -694 -352 -292 1,814 -
NP 8,915 5,216 2,849 3,237 277 4,711 1,844 30.01%
-
NP to SH 8,915 5,216 2,849 3,237 277 4,711 -132 -
-
Tax Rate 16.71% 26.18% 17.06% 17.65% 55.96% 5.84% -6,046.67% -
Total Cost 20,409 21,123 17,409 11,336 13,128 12,025 18,629 1.53%
-
Net Worth 100,333 65,574 60,373 59,938 55,837 40,256 52,890 11.25%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 839 849 841 414 199 400 801 0.77%
Div Payout % 9.42% 16.29% 29.53% 12.82% 72.20% 8.49% 0.00% -
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 100,333 65,574 60,373 59,938 55,837 40,256 52,890 11.25%
NOSH 79,629 42,035 41,210 42,000 41,333 20,128 19,735 26.16%
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 30.40% 19.80% 14.06% 22.21% 2.07% 28.15% 9.01% -
ROE 8.89% 7.95% 4.72% 5.40% 0.50% 11.70% -0.25% -
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 36.83 62.66 49.16 34.70 32.43 83.15 103.74 -15.84%
EPS 11.20 12.41 6.91 7.71 0.67 23.40 -0.67 -
DPS 1.05 2.00 2.04 0.99 0.48 2.00 4.00 -19.97%
NAPS 1.26 1.56 1.465 1.4271 1.3509 2.00 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 27.43 24.64 18.95 13.63 12.54 15.66 19.15 6.16%
EPS 8.34 4.88 2.67 3.03 0.26 4.41 -0.12 -
DPS 0.79 0.79 0.79 0.39 0.19 0.37 0.75 0.86%
NAPS 0.9386 0.6134 0.5648 0.5607 0.5223 0.3766 0.4948 11.25%
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 4.40 2.35 2.95 3.54 3.02 1.32 0.59 39.75%
P/EPS 14.47 11.85 20.97 15.96 146.23 4.70 -91.20 -
EY 6.91 8.44 4.77 6.27 0.68 21.28 -1.10 -
DY 0.65 1.36 1.41 0.80 0.49 1.82 6.56 -31.96%
P/NAPS 1.29 0.94 0.99 0.86 0.73 0.55 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 4.78 1.96 2.95 3.46 3.58 1.25 0.92 31.58%
P/EPS 15.72 9.91 20.97 15.57 173.09 4.44 -142.03 -
EY 6.36 10.09 4.77 6.42 0.58 22.50 -0.70 -
DY 0.60 1.63 1.41 0.82 0.42 1.92 4.21 -27.71%
P/NAPS 1.40 0.79 0.99 0.84 0.86 0.52 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