[RAPID] YoY 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- -86.45%
YoY- -85.91%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 6,827 5,571 5,812 2,762 4,005 4,372 6,454 0.94%
PBT 2,417 1,371 1,353 121 658 611 597 26.23%
Tax -477 -331 -334 -37 -62 -15 -67 38.67%
NP 1,940 1,040 1,019 84 596 596 530 24.13%
-
NP to SH 1,940 1,040 1,019 84 596 596 530 24.13%
-
Tax Rate 19.74% 24.14% 24.69% 30.58% 9.42% 2.45% 11.22% -
Total Cost 4,887 4,531 4,793 2,678 3,409 3,776 5,924 -3.15%
-
Net Worth 67,740 61,971 61,195 56,821 40,620 53,838 53,785 3.91%
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 67,740 61,971 61,195 56,821 40,620 53,838 53,785 3.91%
NOSH 41,991 41,600 42,458 41,999 20,310 19,866 19,629 13.50%
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 28.42% 18.67% 17.53% 3.04% 14.88% 13.63% 8.21% -
ROE 2.86% 1.68% 1.67% 0.15% 1.47% 1.11% 0.99% -
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 16.26 13.39 13.69 6.58 19.72 22.01 32.88 -11.06%
EPS 4.62 2.50 2.40 0.20 1.40 3.00 2.70 9.36%
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 6.39 5.21 5.44 2.58 3.75 4.09 6.04 0.94%
EPS 1.81 0.97 0.95 0.08 0.56 0.56 0.50 23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6337 0.5797 0.5725 0.5316 0.38 0.5037 0.5032 3.91%
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 7.32 11.50 9.13 15.51 4.56 3.32 3.19 14.83%
P/EPS 25.76 61.60 52.08 510.00 30.67 24.33 38.89 -6.63%
EY 3.88 1.62 1.92 0.20 3.26 4.11 2.57 7.10%
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 7.50 12.54 9.28 15.21 5.07 3.41 2.98 16.62%
P/EPS 26.41 67.20 52.92 500.00 34.08 25.00 36.30 -5.16%
EY 3.79 1.49 1.89 0.20 2.93 4.00 2.76 5.42%
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