[RAPID] YoY Cumulative 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- 23.73%
YoY- -79.04%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 20,056 15,071 13,927 9,041 13,438 13,827 16,494 3.31%
PBT 5,443 2,588 4,875 721 2,424 1,985 1,784 20.42%
Tax -1,111 -349 -869 -283 -334 -75 -82 54.37%
NP 4,332 2,239 4,006 438 2,090 1,910 1,702 16.83%
-
NP to SH 4,332 2,239 4,006 438 2,090 1,910 1,702 16.83%
-
Tax Rate 20.41% 13.49% 17.83% 39.25% 13.78% 3.78% 4.60% -
Total Cost 15,724 12,832 9,921 8,603 11,348 11,917 14,792 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 43,800 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 6.39% 3.56% 6.59% 0.74% 5.20% 3.54% 3.10% -
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 47.73 35.67 33.03 20.64 66.90 69.50 82.37 -8.68%
EPS 10.31 5.30 9.50 1.00 5.00 9.60 8.50 3.26%
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 18.76 14.10 13.03 8.46 12.57 12.93 15.43 3.30%
EPS 4.05 2.09 3.75 0.41 1.96 1.79 1.59 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 2.49 4.32 3.78 4.94 1.35 1.05 1.27 11.86%
P/EPS 11.54 29.06 13.16 102.00 8.65 7.60 12.35 -1.12%
EY 8.66 3.44 7.60 0.98 11.56 13.15 8.10 1.11%
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 2.56 4.71 3.85 4.84 1.49 1.08 1.19 13.61%
P/EPS 11.83 31.70 13.37 100.00 9.61 7.81 11.53 0.42%
EY 8.45 3.15 7.48 1.00 10.40 12.80 8.67 -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