[RAPID] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -5.86%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 20,094 18,569 12,054 17,917 18,436 21,992 11,912 -0.55%
PBT 3,450 6,500 961 3,232 2,646 2,378 -3,018 -
Tax -465 -1,158 -377 -445 -100 -109 3,018 -
NP 2,985 5,341 584 2,786 2,546 2,269 0 -100.00%
-
NP to SH 2,985 5,341 584 2,786 2,546 2,269 -3,018 -
-
Tax Rate 13.48% 17.82% 39.23% 13.77% 3.78% 4.58% - -
Total Cost 17,109 13,228 11,470 15,130 15,889 19,722 11,912 -0.38%
-
Net Worth 62,932 60,777 59,257 40,174 53,917 54,864 45,359 -0.34%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 62,932 60,777 59,257 40,174 53,917 54,864 45,359 -0.34%
NOSH 42,245 42,168 43,799 20,087 19,895 20,023 19,999 -0.79%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 14.86% 28.76% 4.84% 15.55% 13.81% 10.32% 0.00% -
ROE 4.74% 8.79% 0.99% 6.94% 4.72% 4.14% -6.65% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 47.57 44.04 27.52 89.20 92.66 109.83 59.56 0.23%
EPS 7.07 12.67 1.33 6.67 12.80 11.33 -15.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4897 1.4413 1.3529 2.00 2.71 2.74 2.268 0.44%
Adjusted Per Share Value based on latest NOSH - 20,310
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 18.80 17.37 11.28 16.76 17.25 20.57 11.14 -0.55%
EPS 2.79 5.00 0.55 2.61 2.38 2.12 -2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5887 0.5685 0.5543 0.3758 0.5044 0.5132 0.4243 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.54 1.25 1.02 0.90 0.73 1.05 0.00 -
P/RPS 3.24 2.84 3.71 1.01 0.79 0.96 0.00 -100.00%
P/EPS 21.79 9.87 76.50 6.49 5.70 9.26 0.00 -100.00%
EY 4.59 10.13 1.31 15.41 17.53 10.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.87 0.75 0.45 0.27 0.38 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 05/11/04 19/11/03 29/11/02 08/11/01 28/11/00 23/11/99 -
Price 1.68 1.27 1.00 1.00 0.75 0.98 0.00 -
P/RPS 3.53 2.88 3.63 1.12 0.81 0.89 0.00 -100.00%
P/EPS 23.77 10.03 75.00 7.21 5.86 8.65 0.00 -100.00%
EY 4.21 9.97 1.33 13.87 17.07 11.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 0.74 0.50 0.28 0.36 0.00 -100.00%

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