[RAPID] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -32.2%
YoY- -68.73%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,610 19,282 12,738 16,792 16,758 21,058 13,703 -0.53%
PBT 5,257 5,740 1,010 1,795 4,611 -157 -3,443 -
Tax -1,234 -1,110 -405 -378 -80 157 3,443 -
NP 4,023 4,630 605 1,417 4,531 0 0 -100.00%
-
NP to SH 4,023 4,630 605 1,417 4,531 -274 -3,461 -
-
Tax Rate 23.47% 19.34% 40.10% 21.06% 1.73% - - -
Total Cost 18,587 14,652 12,133 15,375 12,227 21,058 13,703 -0.32%
-
Net Worth 64,208 61,393 58,607 57,176 56,687 51,668 53,136 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 838 843 432 201 399 391 - -100.00%
Div Payout % 20.83% 18.21% 71.43% 14.21% 8.81% 0.00% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 64,208 61,393 58,607 57,176 56,687 51,668 53,136 -0.20%
NOSH 41,906 42,154 43,214 20,130 19,960 19,571 20,358 -0.76%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 17.79% 24.01% 4.75% 8.44% 27.04% 0.00% 0.00% -
ROE 6.27% 7.54% 1.03% 2.48% 7.99% -0.53% -6.51% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 53.95 45.74 29.48 83.42 83.96 107.60 67.31 0.23%
EPS 9.58 11.00 1.40 3.40 22.70 -1.40 -17.00 -
DPS 2.00 2.00 1.00 1.00 2.00 2.00 0.00 -100.00%
NAPS 1.5322 1.4564 1.3562 2.8403 2.84 2.64 2.61 0.56%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.15 18.04 11.92 15.71 15.68 19.70 12.82 -0.53%
EPS 3.76 4.33 0.57 1.33 4.24 -0.26 -3.24 -
DPS 0.78 0.79 0.40 0.19 0.37 0.37 0.00 -100.00%
NAPS 0.6006 0.5743 0.5482 0.5349 0.5303 0.4833 0.4971 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.53 1.31 1.01 0.91 1.05 0.83 0.00 -
P/RPS 2.84 2.86 3.43 1.09 1.25 0.77 0.00 -100.00%
P/EPS 15.94 11.93 72.14 12.93 4.63 -59.29 0.00 -100.00%
EY 6.27 8.38 1.39 7.74 21.62 -1.69 0.00 -100.00%
DY 1.31 1.53 0.99 1.10 1.90 2.41 0.00 -100.00%
P/NAPS 1.00 0.90 0.74 0.32 0.37 0.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 22/02/05 27/02/04 21/02/03 22/02/02 19/02/01 24/02/00 -
Price 1.59 1.37 1.07 0.95 1.08 0.75 2.60 -
P/RPS 2.95 3.00 3.63 1.14 1.29 0.70 3.86 0.28%
P/EPS 16.56 12.47 76.43 13.50 4.76 -53.57 -15.29 -
EY 6.04 8.02 1.31 7.41 21.02 -1.87 -6.54 -
DY 1.26 1.46 0.93 1.05 1.85 2.67 0.00 -100.00%
P/NAPS 1.04 0.94 0.79 0.33 0.38 0.28 1.00 -0.04%

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