[RAPID] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -175.09%
YoY- -138.27%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 17,552 17,140 12,124 11,308 15,060 18,732 16,216 1.32%
PBT 3,384 1,480 1,256 -456 2,884 2,804 1,120 20.22%
Tax -508 184 -396 -608 -104 -232 0 -
NP 2,876 1,664 860 -1,064 2,780 2,572 1,120 17.01%
-
NP to SH 2,876 1,664 860 -1,064 2,780 2,572 1,120 17.01%
-
Tax Rate 15.01% -12.43% 31.53% - 3.61% 8.27% 0.00% -
Total Cost 14,676 15,476 11,264 12,372 12,280 16,160 15,096 -0.46%
-
Net Worth 64,752 60,998 58,535 59,681 57,188 53,248 74,760 -2.36%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 1,607 - -
Div Payout % - - - - - 62.50% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 64,752 60,998 58,535 59,681 57,188 53,248 74,760 -2.36%
NOSH 42,046 41,600 43,000 44,333 19,857 20,093 28,000 7.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.39% 9.71% 7.09% -9.41% 18.46% 13.73% 6.91% -
ROE 4.44% 2.73% 1.47% -1.78% 4.86% 4.83% 1.50% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.74 41.20 28.20 25.51 75.84 93.22 57.91 -5.30%
EPS 6.84 4.00 2.00 -2.40 14.00 12.80 4.00 9.34%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.54 1.4663 1.3613 1.3462 2.88 2.65 2.67 -8.75%
Adjusted Per Share Value based on latest NOSH - 44,333
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.42 16.03 11.34 10.58 14.09 17.52 15.17 1.32%
EPS 2.69 1.56 0.80 -1.00 2.60 2.41 1.05 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.6057 0.5706 0.5476 0.5583 0.535 0.4981 0.6994 -2.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.55 1.38 1.08 0.80 1.09 0.71 1.99 -
P/RPS 3.71 3.35 3.83 3.14 1.44 0.76 3.44 1.26%
P/EPS 22.66 34.50 54.00 -33.33 7.79 5.55 49.75 -12.27%
EY 4.41 2.90 1.85 -3.00 12.84 18.03 2.01 13.98%
DY 0.00 0.00 0.00 0.00 0.00 11.27 0.00 -
P/NAPS 1.01 0.94 0.79 0.59 0.38 0.27 0.75 5.08%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 28/05/04 30/05/03 24/05/02 25/05/01 29/05/00 -
Price 1.50 1.45 1.11 0.80 1.20 0.62 1.76 -
P/RPS 3.59 3.52 3.94 3.14 1.58 0.67 3.04 2.80%
P/EPS 21.93 36.25 55.50 -33.33 8.57 4.84 44.00 -10.95%
EY 4.56 2.76 1.80 -3.00 11.67 20.65 2.27 12.32%
DY 0.00 0.00 0.00 0.00 0.00 12.90 0.00 -
P/NAPS 0.97 0.99 0.82 0.59 0.42 0.23 0.66 6.62%

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