[RAPID] YoY TTM Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	31,100	22,713	20,127	12,941	15,528	15,933	21,687	6.18%
YoY %	36.93%	12.85%	55.53%	-16.66%	-2.54%	-26.53%	-	-
Horiz. %	143.40%	104.73%	92.81%	59.67%	71.60%	73.47%	100.00%	-
PBT	10,055	5,733	5,796	1,437	960	4,631	264	83.37%
YoY %	75.39%	-1.09%	303.34%	49.69%	-79.27%	1,654.17%	-	-
Horiz. %	3,808.71%	2,171.59%	2,195.45%	544.32%	363.64%	1,754.17%	100.00%	-
Tax	-1,617	-1,407	-958	-352	-511	-41	1,801	-
YoY %	-14.93%	-46.87%	-172.16%	31.12%	-1,146.34%	-102.28%	-	-
Horiz. %	-89.78%	-78.12%	-53.19%	-19.54%	-28.37%	-2.28%	100.00%	-
NP	8,438	4,326	4,838	1,085	449	4,590	2,065	26.42%
YoY %	95.05%	-10.58%	345.90%	141.65%	-90.22%	122.28%	-	-
Horiz. %	408.62%	209.49%	234.29%	52.54%	21.74%	222.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,438	4,326	4,838	1,085	449	4,590	89	113.46%
YoY %	95.05%	-10.58%	345.90%	141.65%	-90.22%	5,057.30%	-	-
Horiz. %	9,480.90%	4,860.67%	5,435.96%	1,219.10%	504.49%	5,157.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.08%	24.54%	16.53%	24.50%	53.23%	0.89%	-682.20%	-
YoY %	-34.47%	48.46%	-32.53%	-53.97%	5,880.90%	100.13%	-	-
Horiz. %	-2.36%	-3.60%	-2.42%	-3.59%	-7.80%	-0.13%	100.00%	-
Total Cost	22,662	18,387	15,289	11,856	15,079	11,343	19,622	2.42%
YoY %	23.25%	20.26%	28.96%	-21.37%	32.94%	-42.19%	-	-
Horiz. %	115.49%	93.71%	77.92%	60.42%	76.85%	57.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,875	64,752	60,998	58,535	59,681	39,714	53,248	5.36%
YoY %	12.54%	6.15%	4.21%	-1.92%	50.28%	-25.42%	-	-
Horiz. %	136.86%	121.60%	114.55%	109.93%	112.08%	74.58%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	839	849	841	414	199	400	801	0.77%
YoY %	-1.18%	0.95%	103.14%	108.04%	-50.25%	-50.06%	-	-
Horiz. %	104.74%	105.99%	104.99%	51.69%	24.84%	49.94%	100.00%	-
Div Payout %	9.95%	19.64%	17.39%	38.25%	44.54%	8.72%	900.07%	-
YoY %	-49.34%	12.94%	-54.54%	-14.12%	410.78%	-99.03%	-	-
Horiz. %	1.11%	2.18%	1.93%	4.25%	4.95%	0.97%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	72,875	64,752	60,998	58,535	59,681	39,714	53,248	5.36%
YoY %	12.54%	6.15%	4.21%	-1.92%	50.28%	-25.42%	-	-
Horiz. %	136.86%	121.60%	114.55%	109.93%	112.08%	74.58%	100.00%	-
NOSH	42,283	42,046	41,600	43,000	44,333	19,857	20,093	13.19%
YoY %	0.56%	1.07%	-3.26%	-3.01%	123.26%	-1.17%	-	-
Horiz. %	210.44%	209.26%	207.04%	214.00%	220.64%	98.83%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	27.13%	19.05%	24.04%	8.38%	2.89%	28.81%	9.52%	-
YoY %	42.41%	-20.76%	186.87%	189.97%	-89.97%	202.63%	-	-
Horiz. %	284.98%	200.11%	252.52%	88.03%	30.36%	302.63%	100.00%	-
ROE	11.58%	6.68%	7.93%	1.85%	0.75%	11.56%	0.17%	-
YoY %	73.35%	-15.76%	328.65%	146.67%	-93.51%	6,700.00%	-	-
Horiz. %	6,811.76%	3,929.41%	4,664.71%	1,088.24%	441.18%	6,800.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	73.55	54.02	48.38	30.10	35.03	80.24	107.93	-6.18%
YoY %	36.15%	11.66%	60.73%	-14.07%	-56.34%	-25.66%	-	-
Horiz. %	68.15%	50.05%	44.83%	27.89%	32.46%	74.34%	100.00%	-
EPS	19.96	10.29	11.63	2.52	1.01	23.12	0.44	88.79%
YoY %	93.97%	-11.52%	361.51%	149.50%	-95.63%	5,154.55%	-	-
Horiz. %	4,536.36%	2,338.64%	2,643.18%	572.73%	229.55%	5,254.55%	100.00%	-
DPS	2.00	2.00	2.02	0.97	0.45	2.00	3.99	-10.86%
YoY %	0.00%	-0.99%	108.25%	115.56%	-77.50%	-49.87%	-	-
Horiz. %	50.13%	50.13%	50.63%	24.31%	11.28%	50.13%	100.00%	-
NAPS	1.7235	1.54	1.4663	1.3613	1.3462	2.00	2.65	-6.91%
YoY %	11.92%	5.03%	7.71%	1.12%	-32.69%	-24.53%	-	-
Horiz. %	65.04%	58.11%	55.33%	51.37%	50.80%	75.47%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 43,000
RPS	29.09	21.25	18.83	12.11	14.53	14.91	20.29	6.18%
YoY %	36.89%	12.85%	55.49%	-16.66%	-2.55%	-26.52%	-	-
Horiz. %	143.37%	104.73%	92.80%	59.68%	71.61%	73.48%	100.00%	-
EPS	7.89	4.05	4.53	1.02	0.42	4.29	0.08	114.87%
YoY %	94.81%	-10.60%	344.12%	142.86%	-90.21%	5,262.50%	-	-
Horiz. %	9,862.50%	5,062.50%	5,662.50%	1,275.00%	525.00%	5,362.50%	100.00%	-
DPS	0.79	0.79	0.79	0.39	0.19	0.37	0.75	0.86%
YoY %	0.00%	0.00%	102.56%	105.26%	-48.65%	-50.67%	-	-
Horiz. %	105.33%	105.33%	105.33%	52.00%	25.33%	49.33%	100.00%	-
NAPS	0.6817	0.6057	0.5706	0.5476	0.5583	0.3715	0.4981	5.36%
YoY %	12.55%	6.15%	4.20%	-1.92%	50.28%	-25.42%	-	-
Horiz. %	136.86%	121.60%	114.56%	109.94%	112.09%	74.58%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-37.63%	0.70%	-20.61%	57.46%	67.65%	106.06%	-	-
Horiz. %	271.21%	434.85%	431.82%	543.94%	345.45%	206.06%	100.00%	-
P/EPS	6.61	15.07	11.87	42.80	78.99	4.72	160.30	-41.20%
YoY %	-56.14%	26.96%	-72.27%	-45.82%	1,573.52%	-97.06%	-	-
Horiz. %	4.12%	9.40%	7.40%	26.70%	49.28%	2.94%	100.00%	-
EY	15.12	6.64	8.43	2.34	1.27	21.21	0.62	70.25%
YoY %	127.71%	-21.23%	260.26%	84.25%	-94.01%	3,320.97%	-	-
Horiz. %	2,438.71%	1,070.97%	1,359.68%	377.42%	204.84%	3,420.97%	100.00%	-
DY	1.52	1.29	1.47	0.89	0.56	1.83	5.61	-19.55%
YoY %	17.83%	-12.24%	65.17%	58.93%	-69.40%	-67.38%	-	-
Horiz. %	27.09%	22.99%	26.20%	15.86%	9.98%	32.62%	100.00%	-
P/NAPS	0.77	1.01	0.94	0.79	0.59	0.55	0.27	19.07%
YoY %	-23.76%	7.45%	18.99%	33.90%	7.27%	103.70%	-	-
Horiz. %	285.19%	374.07%	348.15%	292.59%	218.52%	203.70%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-31.65%	-7.33%	-18.70%	61.84%	52.00%	163.16%	-	-
Horiz. %	333.33%	487.72%	526.32%	647.37%	400.00%	263.16%	100.00%	-
P/EPS	7.02	14.58	12.47	43.99	78.99	5.19	139.98	-39.25%
YoY %	-51.85%	16.92%	-71.65%	-44.31%	1,421.97%	-96.29%	-	-
Horiz. %	5.02%	10.42%	8.91%	31.43%	56.43%	3.71%	100.00%	-
EY	14.25	6.86	8.02	2.27	1.27	19.26	0.71	64.81%
YoY %	107.73%	-14.46%	253.30%	78.74%	-93.41%	2,612.68%	-	-
Horiz. %	2,007.04%	966.20%	1,129.58%	319.72%	178.87%	2,712.68%	100.00%	-
DY	1.43	1.33	1.39	0.87	0.56	1.67	6.43	-22.15%
YoY %	7.52%	-4.32%	59.77%	55.36%	-66.47%	-74.03%	-	-
Horiz. %	22.24%	20.68%	21.62%	13.53%	8.71%	25.97%	100.00%	-
P/NAPS	0.81	0.97	0.99	0.82	0.59	0.60	0.23	23.33%
YoY %	-16.49%	-2.02%	20.73%	38.98%	-1.67%	160.87%	-	-
Horiz. %	352.17%	421.74%	430.43%	356.52%	256.52%	260.87%	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