[RAPID] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.51%
YoY- -79.04%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 26,741 20,094 18,569 12,054 17,917 18,436 21,992 3.31%
PBT 7,257 3,450 6,500 961 3,232 2,646 2,378 20.42%
Tax -1,481 -465 -1,158 -377 -445 -100 -109 54.44%
NP 5,776 2,985 5,341 584 2,786 2,546 2,269 16.84%
-
NP to SH 5,776 2,985 5,341 584 2,786 2,546 2,269 16.84%
-
Tax Rate 20.41% 13.48% 17.82% 39.23% 13.77% 3.78% 4.58% -
Total Cost 20,965 17,109 13,228 11,470 15,130 15,889 19,722 1.02%
-
Net Worth 67,782 62,932 60,777 59,257 40,174 53,917 54,864 3.58%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 67,782 62,932 60,777 59,257 40,174 53,917 54,864 3.58%
NOSH 42,017 42,245 42,168 43,799 20,087 19,895 20,023 13.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.60% 14.86% 28.76% 4.84% 15.55% 13.81% 10.32% -
ROE 8.52% 4.74% 8.79% 0.99% 6.94% 4.72% 4.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.64 47.57 44.04 27.52 89.20 92.66 109.83 -8.68%
EPS 13.75 7.07 12.67 1.33 6.67 12.80 11.33 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6132 1.4897 1.4413 1.3529 2.00 2.71 2.74 -8.44%
Adjusted Per Share Value based on latest NOSH - 41,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.02 18.80 17.37 11.28 16.76 17.25 20.57 3.31%
EPS 5.40 2.79 5.00 0.55 2.61 2.38 2.12 16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6341 0.5887 0.5686 0.5543 0.3758 0.5044 0.5132 3.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.19 1.54 1.25 1.02 0.90 0.73 1.05 -
P/RPS 1.87 3.24 2.84 3.71 1.01 0.79 0.96 11.74%
P/EPS 8.66 21.79 9.87 76.50 6.49 5.70 9.26 -1.10%
EY 11.55 4.59 10.13 1.31 15.41 17.53 10.79 1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.03 0.87 0.75 0.45 0.27 0.38 11.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/06 16/11/05 05/11/04 19/11/03 29/11/02 08/11/01 28/11/00 -
Price 1.22 1.68 1.27 1.00 1.00 0.75 0.98 -
P/RPS 1.92 3.53 2.88 3.63 1.12 0.81 0.89 13.66%
P/EPS 8.87 23.77 10.03 75.00 7.21 5.86 8.65 0.41%
EY 11.27 4.21 9.97 1.33 13.87 17.07 11.56 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.13 0.88 0.74 0.50 0.28 0.36 13.25%

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