[RAPID] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	40,670	29,493	27,595	20,017	17,623	12,162	16,369	16.36%
YoY %	37.90%	6.88%	37.86%	13.58%	44.90%	-25.70%	-	-
Horiz. %	248.46%	180.18%	168.58%	122.29%	107.66%	74.30%	100.00%	-
PBT	19,459	10,790	8,112	3,453	5,163	92	5,050	25.18%
YoY %	80.34%	33.01%	134.93%	-33.12%	5,511.96%	-98.18%	-	-
Horiz. %	385.33%	213.66%	160.63%	68.38%	102.24%	1.82%	100.00%	-
Tax	-3,771	-1,990	-1,996	-583	-991	-327	-339	49.35%
YoY %	-89.50%	0.30%	-242.37%	41.17%	-203.06%	3.54%	-	-
Horiz. %	1,112.39%	587.02%	588.79%	171.98%	292.33%	96.46%	100.00%	-
NP	15,688	8,800	6,116	2,870	4,172	-235	4,711	22.17%
YoY %	78.27%	43.88%	113.10%	-31.21%	1,875.32%	-104.99%	-	-
Horiz. %	333.01%	186.80%	129.82%	60.92%	88.56%	-4.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,688	8,800	6,116	2,870	4,172	-235	4,711	22.17%
YoY %	78.27%	43.88%	113.10%	-31.21%	1,875.32%	-104.99%	-	-
Horiz. %	333.01%	186.80%	129.82%	60.92%	88.56%	-4.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	18.44%	24.61%	16.88%	19.19%	355.43%	6.71%	-
YoY %	5.10%	-25.07%	45.79%	-12.04%	-94.60%	5,197.02%	-	-
Horiz. %	288.82%	274.81%	366.77%	251.56%	285.99%	5,297.02%	100.00%	-
Total Cost	24,982	20,693	21,479	17,147	13,451	12,397	11,658	13.53%
YoY %	20.73%	-3.66%	25.26%	27.48%	8.50%	6.34%	-	-
Horiz. %	214.29%	177.50%	184.24%	147.08%	115.38%	106.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,250	100,054	67,740	61,971	61,195	56,821	40,620	15.04%
YoY %	-5.80%	47.70%	9.31%	1.27%	7.70%	39.88%	-	-
Horiz. %	232.03%	246.32%	166.77%	152.56%	150.65%	139.88%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	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 %	10.91%	9.55%	13.89%	29.31%	9.95%	0.00%	8.49%	-
YoY %	14.24%	-31.25%	-52.61%	194.57%	0.00%	0.00%	-	-
Horiz. %	128.50%	112.49%	163.60%	345.23%	117.20%	0.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	94,250	100,054	67,740	61,971	61,195	56,821	40,620	15.04%
YoY %	-5.80%	47.70%	9.31%	1.27%	7.70%	39.88%	-	-
Horiz. %	232.03%	246.32%	166.77%	152.56%	150.65%	139.88%	100.00%	-
NOSH	65,000	80,043	41,991	41,600	42,458	41,999	20,310	21.37%
YoY %	-18.79%	90.62%	0.94%	-2.02%	1.09%	106.79%	-	-
Horiz. %	320.04%	394.11%	206.75%	204.83%	209.05%	206.79%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	38.57%	29.84%	22.16%	14.34%	23.67%	-1.93%	28.78%	-
YoY %	29.26%	34.66%	54.53%	-39.42%	1,326.42%	-106.71%	-	-
Horiz. %	134.02%	103.68%	77.00%	49.83%	82.24%	-6.71%	100.00%	-
ROE	16.65%	8.80%	9.03%	4.63%	6.82%	-0.41%	11.60%	-
YoY %	89.20%	-2.55%	95.03%	-32.11%	1,763.41%	-103.53%	-	-
Horiz. %	143.53%	75.86%	77.84%	39.91%	58.79%	-3.53%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	62.57	36.85	65.72	48.12	41.51	28.96	80.59	-4.12%
YoY %	69.80%	-43.93%	36.58%	15.92%	43.34%	-64.07%	-	-
Horiz. %	77.64%	45.73%	81.55%	59.71%	51.51%	35.93%	100.00%	-
EPS	24.14	10.99	14.56	6.90	9.83	-0.56	23.20	0.66%
YoY %	119.65%	-24.52%	111.01%	-29.81%	1,855.36%	-102.41%	-	-
Horiz. %	104.05%	47.37%	62.76%	29.74%	42.37%	-2.41%	100.00%	-
DPS	2.63	1.05	2.00	2.00	0.98	0.48	1.97	4.92%
YoY %	150.48%	-47.50%	0.00%	104.08%	104.17%	-75.63%	-	-
Horiz. %	133.50%	53.30%	101.52%	101.52%	49.75%	24.37%	100.00%	-
NAPS	1.45	1.25	1.6132	1.4897	1.4413	1.3529	2.00	-5.21%
YoY %	16.00%	-22.51%	8.29%	3.36%	6.53%	-32.36%	-	-
Horiz. %	72.50%	62.50%	80.66%	74.48%	72.06%	67.64%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 41,600
RPS	38.05	27.59	25.81	18.73	16.49	11.38	15.31	16.36%
YoY %	37.91%	6.90%	37.80%	13.58%	44.90%	-25.67%	-	-
Horiz. %	248.53%	180.21%	168.58%	122.34%	107.71%	74.33%	100.00%	-
EPS	14.68	8.23	5.72	2.68	3.90	-0.22	4.41	22.17%
YoY %	78.37%	43.88%	113.43%	-31.28%	1,872.73%	-104.99%	-	-
Horiz. %	332.88%	186.62%	129.71%	60.77%	88.44%	-4.99%	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	0.8817	0.936	0.6337	0.5797	0.5725	0.5316	0.38	15.04%
YoY %	-5.80%	47.70%	9.32%	1.26%	7.69%	39.89%	-	-
Horiz. %	232.03%	246.32%	166.76%	152.55%	150.66%	139.89%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.85	1.68	1.19	1.54	1.25	1.02	0.90	-
P/RPS	2.96	4.56	1.81	3.20	3.01	3.52	1.12	17.56%
YoY %	-35.09%	151.93%	-43.44%	6.31%	-14.49%	214.29%	-	-
Horiz. %	264.29%	407.14%	161.61%	285.71%	268.75%	314.29%	100.00%	-
P/EPS	7.67	15.28	8.17	22.32	12.72	-182.30	3.88	12.01%
YoY %	-49.80%	87.03%	-63.40%	75.47%	106.98%	-4,798.45%	-	-
Horiz. %	197.68%	393.81%	210.57%	575.26%	327.84%	-4,698.45%	100.00%	-
EY	13.05	6.54	12.24	4.48	7.86	-0.55	25.77	-10.71%
YoY %	99.54%	-46.57%	173.21%	-43.00%	1,529.09%	-102.13%	-	-
Horiz. %	50.64%	25.38%	47.50%	17.38%	30.50%	-2.13%	100.00%	-
DY	1.42	0.62	1.68	1.30	0.78	0.47	2.19	-6.96%
YoY %	129.03%	-63.10%	29.23%	66.67%	65.96%	-78.54%	-	-
Horiz. %	64.84%	28.31%	76.71%	59.36%	35.62%	21.46%	100.00%	-
P/NAPS	1.28	1.34	0.74	1.03	0.87	0.75	0.45	19.01%
YoY %	-4.48%	81.08%	-28.16%	18.39%	16.00%	66.67%	-	-
Horiz. %	284.44%	297.78%	164.44%	228.89%	193.33%	166.67%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	28/11/08	29/11/07	10/11/06	16/11/05	05/11/04	19/11/03	29/11/02	-
Price	1.73	1.70	1.22	1.68	1.27	1.00	1.00	-
P/RPS	2.76	4.61	1.86	3.49	3.06	3.45	1.24	14.25%
YoY %	-40.13%	147.85%	-46.70%	14.05%	-11.30%	178.23%	-	-
Horiz. %	222.58%	371.77%	150.00%	281.45%	246.77%	278.23%	100.00%	-
P/EPS	7.17	15.46	8.38	24.35	12.92	-178.72	4.31	8.84%
YoY %	-53.62%	84.49%	-65.59%	88.47%	107.23%	-4,246.64%	-	-
Horiz. %	166.36%	358.70%	194.43%	564.97%	299.77%	-4,146.64%	100.00%	-
EY	13.95	6.47	11.94	4.11	7.74	-0.56	23.20	-8.12%
YoY %	115.61%	-45.81%	190.51%	-46.90%	1,482.14%	-102.41%	-	-
Horiz. %	60.13%	27.89%	51.47%	17.72%	33.36%	-2.41%	100.00%	-
DY	1.52	0.62	1.64	1.19	0.77	0.48	1.97	-4.22%
YoY %	145.16%	-62.20%	37.82%	54.55%	60.42%	-75.63%	-	-
Horiz. %	77.16%	31.47%	83.25%	60.41%	39.09%	24.37%	100.00%	-
P/NAPS	1.19	1.36	0.76	1.13	0.88	0.74	0.50	15.53%
YoY %	-12.50%	78.95%	-32.74%	28.41%	18.92%	48.00%	-	-
Horiz. %	238.00%	272.00%	152.00%	226.00%	176.00%	148.00%	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