[RAPID] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	43,431	29,324	26,339	20,258	14,573	13,405	16,736	17.20%
YoY %	48.11%	11.33%	30.02%	39.01%	8.71%	-19.90%	-	-
Horiz. %	259.51%	175.22%	157.38%	121.04%	87.08%	80.10%	100.00%	-
PBT	21,848	10,703	7,066	3,435	3,931	629	5,003	27.82%
YoY %	104.13%	51.47%	105.71%	-12.62%	524.96%	-87.43%	-	-
Horiz. %	436.70%	213.93%	141.24%	68.66%	78.57%	12.57%	100.00%	-
Tax	-4,348	-1,788	-1,850	-586	-694	-352	-292	56.78%
YoY %	-143.18%	3.35%	-215.70%	15.56%	-97.16%	-20.55%	-	-
Horiz. %	1,489.04%	612.33%	633.56%	200.68%	237.67%	120.55%	100.00%	-
NP	17,500	8,915	5,216	2,849	3,237	277	4,711	24.42%
YoY %	96.30%	70.92%	83.08%	-11.99%	1,068.59%	-94.12%	-	-
Horiz. %	371.47%	189.24%	110.72%	60.48%	68.71%	5.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,500	8,915	5,216	2,849	3,237	277	4,711	24.42%
YoY %	96.30%	70.92%	83.08%	-11.99%	1,068.59%	-94.12%	-	-
Horiz. %	371.47%	189.24%	110.72%	60.48%	68.71%	5.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.90%	16.71%	26.18%	17.06%	17.65%	55.96%	5.84%	-
YoY %	19.09%	-36.17%	53.46%	-3.34%	-68.46%	858.22%	-	-
Horiz. %	340.75%	286.13%	448.29%	292.12%	302.23%	958.22%	100.00%	-
Total Cost	25,931	20,409	21,123	17,409	11,336	13,128	12,025	13.65%
YoY %	27.06%	-3.38%	21.33%	53.57%	-13.65%	9.17%	-	-
Horiz. %	215.64%	169.72%	175.66%	144.77%	94.27%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,154	100,333	65,574	60,373	59,938	55,837	40,256	20.78%
YoY %	24.74%	53.01%	8.61%	0.73%	7.34%	38.70%	-	-
Horiz. %	310.90%	249.24%	162.89%	149.97%	148.89%	138.70%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	1,711	839	849	841	414	199	400	27.38%
YoY %	103.93%	-1.18%	0.95%	103.14%	108.04%	-50.25%	-	-
Horiz. %	427.75%	209.75%	212.25%	210.25%	103.50%	49.75%	100.00%	-
Div Payout %	9.78%	9.42%	16.29%	29.53%	12.82%	72.20%	8.49%	-
YoY %	3.82%	-42.17%	-44.84%	130.34%	-82.24%	750.41%	-	-
Horiz. %	115.19%	110.95%	191.87%	347.82%	151.00%	850.41%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	125,154	100,333	65,574	60,373	59,938	55,837	40,256	20.78%
YoY %	24.74%	53.01%	8.61%	0.73%	7.34%	38.70%	-	-
Horiz. %	310.90%	249.24%	162.89%	149.97%	148.89%	138.70%	100.00%	-
NOSH	86,373	79,629	42,035	41,210	42,000	41,333	20,128	27.44%
YoY %	8.47%	89.43%	2.00%	-1.88%	1.61%	105.35%	-	-
Horiz. %	429.12%	395.61%	208.84%	204.74%	208.66%	205.35%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	40.29%	30.40%	19.80%	14.06%	22.21%	2.07%	28.15%	-
YoY %	32.53%	53.54%	40.83%	-36.70%	972.95%	-92.65%	-	-
Horiz. %	143.13%	107.99%	70.34%	49.95%	78.90%	7.35%	100.00%	-
ROE	13.98%	8.89%	7.95%	4.72%	5.40%	0.50%	11.70%	-
YoY %	57.26%	11.82%	68.43%	-12.59%	980.00%	-95.73%	-	-
Horiz. %	119.49%	75.98%	67.95%	40.34%	46.15%	4.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	50.28	36.83	62.66	49.16	34.70	32.43	83.15	-8.03%
YoY %	36.52%	-41.22%	27.46%	41.67%	7.00%	-61.00%	-	-
Horiz. %	60.47%	44.29%	75.36%	59.12%	41.73%	39.00%	100.00%	-
EPS	20.26	11.20	12.41	6.91	7.71	0.67	23.40	-2.37%
YoY %	80.89%	-9.75%	79.59%	-10.38%	1,050.75%	-97.14%	-	-
Horiz. %	86.58%	47.86%	53.03%	29.53%	32.95%	2.86%	100.00%	-
DPS	1.98	1.05	2.00	2.04	0.99	0.48	2.00	-0.16%
YoY %	88.57%	-47.50%	-1.96%	106.06%	106.25%	-76.00%	-	-
Horiz. %	99.00%	52.50%	100.00%	102.00%	49.50%	24.00%	100.00%	-
NAPS	1.449	1.26	1.56	1.465	1.4271	1.3509	2.00	-5.22%
YoY %	15.00%	-19.23%	6.48%	2.66%	5.64%	-32.45%	-	-
Horiz. %	72.45%	63.00%	78.00%	73.25%	71.36%	67.55%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 41,210
RPS	40.63	27.43	24.64	18.95	13.63	12.54	15.66	17.20%
YoY %	48.12%	11.32%	30.03%	39.03%	8.69%	-19.92%	-	-
Horiz. %	259.45%	175.16%	157.34%	121.01%	87.04%	80.08%	100.00%	-
EPS	16.37	8.34	4.88	2.67	3.03	0.26	4.41	24.40%
YoY %	96.28%	70.90%	82.77%	-11.88%	1,065.38%	-94.10%	-	-
Horiz. %	371.20%	189.12%	110.66%	60.54%	68.71%	5.90%	100.00%	-
DPS	1.60	0.79	0.79	0.79	0.39	0.19	0.37	27.61%
YoY %	102.53%	0.00%	0.00%	102.56%	105.26%	-48.65%	-	-
Horiz. %	432.43%	213.51%	213.51%	213.51%	105.41%	51.35%	100.00%	-
NAPS	1.1708	0.9386	0.6134	0.5648	0.5607	0.5223	0.3766	20.78%
YoY %	24.74%	53.02%	8.60%	0.73%	7.35%	38.69%	-	-
Horiz. %	310.89%	249.23%	162.88%	149.97%	148.88%	138.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.03	1.62	1.47	1.45	1.23	0.98	1.10	-
P/RPS	4.04	4.40	2.35	2.95	3.54	3.02	1.32	20.47%
YoY %	-8.18%	87.23%	-20.34%	-16.67%	17.22%	128.79%	-	-
Horiz. %	306.06%	333.33%	178.03%	223.48%	268.18%	228.79%	100.00%	-
P/EPS	10.02	14.47	11.85	20.97	15.96	146.23	4.70	13.43%
YoY %	-30.75%	22.11%	-43.49%	31.39%	-89.09%	3,011.28%	-	-
Horiz. %	213.19%	307.87%	252.13%	446.17%	339.57%	3,111.28%	100.00%	-
EY	9.98	6.91	8.44	4.77	6.27	0.68	21.28	-11.84%
YoY %	44.43%	-18.13%	76.94%	-23.92%	822.06%	-96.80%	-	-
Horiz. %	46.90%	32.47%	39.66%	22.42%	29.46%	3.20%	100.00%	-
DY	0.98	0.65	1.36	1.41	0.80	0.49	1.82	-9.79%
YoY %	50.77%	-52.21%	-3.55%	76.25%	63.27%	-73.08%	-	-
Horiz. %	53.85%	35.71%	74.73%	77.47%	43.96%	26.92%	100.00%	-
P/NAPS	1.40	1.29	0.94	0.99	0.86	0.73	0.55	16.83%
YoY %	8.53%	37.23%	-5.05%	15.12%	17.81%	32.73%	-	-
Horiz. %	254.55%	234.55%	170.91%	180.00%	156.36%	132.73%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	30/08/07	24/08/06	26/08/05	13/08/04	22/08/03	19/08/02	-
Price	1.82	1.76	1.23	1.45	1.20	1.16	1.04	-
P/RPS	3.62	4.78	1.96	2.95	3.46	3.58	1.25	19.37%
YoY %	-24.27%	143.88%	-33.56%	-14.74%	-3.35%	186.40%	-	-
Horiz. %	289.60%	382.40%	156.80%	236.00%	276.80%	286.40%	100.00%	-
P/EPS	8.98	15.72	9.91	20.97	15.57	173.09	4.44	12.44%
YoY %	-42.88%	58.63%	-52.74%	34.68%	-91.00%	3,798.42%	-	-
Horiz. %	202.25%	354.05%	223.20%	472.30%	350.68%	3,898.42%	100.00%	-
EY	11.13	6.36	10.09	4.77	6.42	0.58	22.50	-11.05%
YoY %	75.00%	-36.97%	111.53%	-25.70%	1,006.90%	-97.42%	-	-
Horiz. %	49.47%	28.27%	44.84%	21.20%	28.53%	2.58%	100.00%	-
DY	1.09	0.60	1.63	1.41	0.82	0.42	1.92	-8.99%
YoY %	81.67%	-63.19%	15.60%	71.95%	95.24%	-78.12%	-	-
Horiz. %	56.77%	31.25%	84.90%	73.44%	42.71%	21.88%	100.00%	-
P/NAPS	1.26	1.40	0.79	0.99	0.84	0.86	0.52	15.87%
YoY %	-10.00%	77.22%	-20.20%	17.86%	-2.33%	65.38%	-	-
Horiz. %	242.31%	269.23%	151.92%	190.38%	161.54%	165.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos