[RAPID] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.33%
YoY- 345.9%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 43,302 31,100 22,713 20,127 12,941 15,528 15,933 18.11%
PBT 22,398 10,055 5,733 5,796 1,437 960 4,631 30.01%
Tax -4,415 -1,617 -1,407 -958 -352 -511 -41 117.96%
NP 17,983 8,438 4,326 4,838 1,085 449 4,590 25.53%
-
NP to SH 17,983 8,438 4,326 4,838 1,085 449 4,590 25.53%
-
Tax Rate 19.71% 16.08% 24.54% 16.53% 24.50% 53.23% 0.89% -
Total Cost 25,319 22,662 18,387 15,289 11,856 15,079 11,343 14.30%
-
Net Worth 124,903 72,875 64,752 60,998 58,535 59,681 39,714 21.02%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,711 839 849 841 414 199 400 27.38%
Div Payout % 9.52% 9.95% 19.64% 17.39% 38.25% 44.54% 8.72% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 124,903 72,875 64,752 60,998 58,535 59,681 39,714 21.02%
NOSH 86,081 42,283 42,046 41,600 43,000 44,333 19,857 27.66%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 41.53% 27.13% 19.05% 24.04% 8.38% 2.89% 28.81% -
ROE 14.40% 11.58% 6.68% 7.93% 1.85% 0.75% 11.56% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 50.30 73.55 54.02 48.38 30.10 35.03 80.24 -7.48%
EPS 20.89 19.96 10.29 11.63 2.52 1.01 23.12 -1.67%
DPS 1.99 2.00 2.00 2.02 0.97 0.45 2.00 -0.08%
NAPS 1.451 1.7235 1.54 1.4663 1.3613 1.3462 2.00 -5.20%
Adjusted Per Share Value based on latest NOSH - 41,600
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 40.51 29.09 21.25 18.83 12.11 14.53 14.91 18.10%
EPS 16.82 7.89 4.05 4.53 1.02 0.42 4.29 25.54%
DPS 1.60 0.79 0.79 0.79 0.39 0.19 0.37 27.61%
NAPS 1.1685 0.6817 0.6057 0.5706 0.5476 0.5583 0.3715 21.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.97 1.32 1.55 1.38 1.08 0.80 1.09 -
P/RPS 3.92 1.79 2.87 2.85 3.59 2.28 1.36 19.27%
P/EPS 9.43 6.61 15.07 11.87 42.80 78.99 4.72 12.21%
EY 10.60 15.12 6.64 8.43 2.34 1.27 21.21 -10.90%
DY 1.01 1.52 1.29 1.47 0.89 0.56 1.83 -9.42%
P/NAPS 1.36 0.77 1.01 0.94 0.79 0.59 0.55 16.27%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 01/06/07 31/05/06 30/05/05 28/05/04 30/05/03 24/05/02 -
Price 2.06 1.40 1.50 1.45 1.11 0.80 1.20 -
P/RPS 4.10 1.90 2.78 3.00 3.69 2.28 1.50 18.22%
P/EPS 9.86 7.02 14.58 12.47 43.99 78.99 5.19 11.27%
EY 10.14 14.25 6.86 8.02 2.27 1.27 19.26 -10.13%
DY 0.97 1.43 1.33 1.39 0.87 0.56 1.67 -8.64%
P/NAPS 1.42 0.81 0.97 0.99 0.82 0.59 0.60 15.42%

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