[RAPID] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 166.54%
YoY- -76.08%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 26,458 19,000 16,230 12,558 18,496 18,910 20,080 4.70%
PBT 6,052 2,434 7,044 1,200 3,532 2,748 2,374 16.87%
Tax -1,268 -36 -1,070 -492 -572 -120 -30 86.58%
NP 4,784 2,398 5,974 708 2,960 2,628 2,344 12.61%
-
NP to SH 4,784 2,398 5,974 708 2,960 2,628 2,344 12.61%
-
Tax Rate 20.95% 1.48% 15.19% 41.00% 16.19% 4.37% 1.26% -
Total Cost 21,674 16,602 10,256 11,850 15,536 16,282 17,736 3.39%
-
Net Worth 65,580 60,570 60,038 59,777 57,999 53,356 53,832 3.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 65,580 60,570 60,038 59,777 57,999 53,356 53,832 3.34%
NOSH 42,038 41,344 42,070 44,249 19,999 19,909 19,864 13.30%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 18.08% 12.62% 36.81% 5.64% 16.00% 13.90% 11.67% -
ROE 7.29% 3.96% 9.95% 1.18% 5.10% 4.93% 4.35% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 62.94 45.95 38.58 28.38 92.48 94.98 101.09 -7.59%
EPS 11.38 5.80 14.20 1.60 14.80 13.20 11.80 -0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.465 1.4271 1.3509 2.90 2.68 2.71 -8.78%
Adjusted Per Share Value based on latest NOSH - 41,333
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.75 17.77 15.18 11.75 17.30 17.69 18.78 4.70%
EPS 4.48 2.24 5.59 0.66 2.77 2.46 2.19 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6135 0.5666 0.5617 0.5592 0.5426 0.4991 0.5036 3.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.47 1.45 1.23 0.98 1.10 0.61 1.62 -
P/RPS 2.34 3.16 3.19 3.45 1.19 0.64 1.60 6.53%
P/EPS 12.92 25.00 8.66 61.25 7.43 4.62 13.73 -1.00%
EY 7.74 4.00 11.54 1.63 13.45 21.64 7.28 1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.99 0.86 0.73 0.38 0.23 0.60 7.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 26/08/05 13/08/04 22/08/03 19/08/02 30/08/01 10/08/00 -
Price 1.23 1.45 1.20 1.16 1.04 0.95 1.43 -
P/RPS 1.95 3.16 3.11 4.09 1.12 1.00 1.41 5.55%
P/EPS 10.81 25.00 8.45 72.50 7.03 7.20 12.12 -1.88%
EY 9.25 4.00 11.83 1.38 14.23 13.89 8.25 1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.99 0.84 0.86 0.36 0.35 0.53 6.87%

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