[RAPID] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 357.02%
YoY- -57.37%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,809 22,610 18,873 12,737 16,559 16,758 21,058 4.74%
PBT 8,100 5,257 5,740 1,009 1,795 4,611 -157 -
Tax -1,332 -1,234 -1,103 -405 -378 -80 1,859 -
NP 6,768 4,023 4,637 604 1,417 4,531 1,702 25.85%
-
NP to SH 6,768 4,023 4,637 604 1,417 4,531 -274 -
-
Tax Rate 16.44% 23.47% 19.22% 40.14% 21.06% 1.73% - -
Total Cost 21,041 18,587 14,236 12,133 15,142 12,227 19,356 1.40%
-
Net Worth 70,102 65,082 61,274 56,282 57,859 56,821 52,693 4.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 839 849 841 414 199 802 399 13.18%
Div Payout % 12.41% 21.12% 18.14% 68.71% 14.11% 17.70% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 70,102 65,082 61,274 56,282 57,859 56,821 52,693 4.87%
NOSH 41,999 42,476 42,066 41,499 19,999 20,007 19,959 13.19%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 24.34% 17.79% 24.57% 4.74% 8.56% 27.04% 8.08% -
ROE 9.65% 6.18% 7.57% 1.07% 2.45% 7.97% -0.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.21 53.23 44.86 30.69 82.80 83.76 105.50 -7.46%
EPS 16.11 9.47 11.02 1.46 7.09 22.65 -1.37 -
DPS 2.00 2.00 2.00 1.00 1.00 4.00 2.00 0.00%
NAPS 1.6691 1.5322 1.4566 1.3562 2.893 2.84 2.64 -7.35%
Adjusted Per Share Value based on latest NOSH - 41,499
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.01 21.15 17.65 11.91 15.49 15.68 19.70 4.73%
EPS 6.33 3.76 4.34 0.57 1.33 4.24 -0.26 -
DPS 0.79 0.79 0.79 0.39 0.19 0.75 0.37 13.46%
NAPS 0.6558 0.6088 0.5732 0.5265 0.5413 0.5315 0.4929 4.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.24 1.53 1.31 1.01 0.91 1.05 0.83 -
P/RPS 1.87 2.87 2.92 3.29 1.10 1.25 0.79 15.43%
P/EPS 7.70 16.15 11.88 69.40 12.84 4.64 -60.46 -
EY 13.00 6.19 8.41 1.44 7.79 21.57 -1.65 -
DY 1.61 1.31 1.53 0.99 1.10 3.81 2.41 -6.49%
P/NAPS 0.74 1.00 0.90 0.74 0.31 0.37 0.31 15.59%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 22/02/05 27/02/04 21/02/03 22/02/02 19/02/01 -
Price 1.90 1.59 1.37 1.07 0.95 1.08 0.75 -
P/RPS 2.87 2.99 3.05 3.49 1.15 1.29 0.71 26.19%
P/EPS 11.79 16.79 12.43 73.52 13.41 4.77 -54.63 -
EY 8.48 5.96 8.05 1.36 7.46 20.97 -1.83 -
DY 1.05 1.26 1.46 0.93 1.05 3.70 2.67 -14.39%
P/NAPS 1.14 1.04 0.94 0.79 0.33 0.38 0.28 26.35%

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