[RAPID] YoY TTM 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- 79.64%
YoY- 141.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 31,100 22,713 20,127 12,941 15,528 15,933 21,687 6.18%
PBT 10,055 5,733 5,796 1,437 960 4,631 264 83.37%
Tax -1,617 -1,407 -958 -352 -511 -41 1,801 -
NP 8,438 4,326 4,838 1,085 449 4,590 2,065 26.42%
-
NP to SH 8,438 4,326 4,838 1,085 449 4,590 89 113.46%
-
Tax Rate 16.08% 24.54% 16.53% 24.50% 53.23% 0.89% -682.20% -
Total Cost 22,662 18,387 15,289 11,856 15,079 11,343 19,622 2.42%
-
Net Worth 72,875 64,752 60,998 58,535 59,681 39,714 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 839 849 841 414 199 400 801 0.77%
Div Payout % 9.95% 19.64% 17.39% 38.25% 44.54% 8.72% 900.07% -
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 39,714 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 27.13% 19.05% 24.04% 8.38% 2.89% 28.81% 9.52% -
ROE 11.58% 6.68% 7.93% 1.85% 0.75% 11.56% 0.17% -
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 73.55 54.02 48.38 30.10 35.03 80.24 107.93 -6.18%
EPS 19.96 10.29 11.63 2.52 1.01 23.12 0.44 88.79%
DPS 2.00 2.00 2.02 0.97 0.45 2.00 3.99 -10.86%
NAPS 1.7235 1.54 1.4663 1.3613 1.3462 2.00 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 29.09 21.25 18.83 12.11 14.53 14.91 20.29 6.18%
EPS 7.89 4.05 4.53 1.02 0.42 4.29 0.08 114.87%
DPS 0.79 0.79 0.79 0.39 0.19 0.37 0.75 0.86%
NAPS 0.6817 0.6057 0.5706 0.5476 0.5583 0.3715 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 1.79 2.87 2.85 3.59 2.28 1.36 0.66 18.08%
P/EPS 6.61 15.07 11.87 42.80 78.99 4.72 160.30 -41.20%
EY 15.12 6.64 8.43 2.34 1.27 21.21 0.62 70.25%
DY 1.52 1.29 1.47 0.89 0.56 1.83 5.61 -19.55%
P/NAPS 0.77 1.01 0.94 0.79 0.59 0.55 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 1.90 2.78 3.00 3.69 2.28 1.50 0.57 22.20%
P/EPS 7.02 14.58 12.47 43.99 78.99 5.19 139.98 -39.25%
EY 14.25 6.86 8.02 2.27 1.27 19.26 0.71 64.81%
DY 1.43 1.33 1.39 0.87 0.56 1.67 6.43 -22.15%
P/NAPS 0.81 0.97 0.99 0.82 0.59 0.60 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