[RAPID] YoY TTM 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-0.0%
YoY- 7237.88%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 20,017 17,623 12,162 16,369 18,391 21,263 -1.19%
PBT 3,453 5,163 92 5,050 44 605 41.64%
Tax -583 -991 -327 -339 1,866 1,097 -
NP 2,870 4,172 -235 4,711 1,910 1,702 11.00%
-
NP to SH 2,870 4,172 -235 4,711 -66 505 41.52%
-
Tax Rate 16.88% 19.19% 355.43% 6.71% -4,240.91% -181.32% -
Total Cost 17,147 13,451 12,397 11,658 16,481 19,561 -2.59%
-
Net Worth 61,971 61,195 56,821 40,620 53,838 53,785 2.87%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 841 414 199 400 801 399 16.07%
Div Payout % 29.31% 9.95% 0.00% 8.49% 0.00% 79.01% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 61,971 61,195 56,821 40,620 53,838 53,785 2.87%
NOSH 41,600 42,458 41,999 20,310 19,866 19,629 16.19%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.34% 23.67% -1.93% 28.78% 10.39% 8.00% -
ROE 4.63% 6.82% -0.41% 11.60% -0.12% 0.94% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 48.12 41.51 28.96 80.59 92.57 108.32 -14.97%
EPS 6.90 9.83 -0.56 23.20 -0.33 2.57 21.82%
DPS 2.00 0.98 0.48 1.97 4.00 2.03 -0.29%
NAPS 1.4897 1.4413 1.3529 2.00 2.71 2.74 -11.46%
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 CAGR
RPS 18.73 16.49 11.38 15.31 17.20 19.89 -1.19%
EPS 2.68 3.90 -0.22 4.41 -0.06 0.47 41.61%
DPS 0.79 0.39 0.19 0.37 0.75 0.37 16.37%
NAPS 0.5797 0.5725 0.5316 0.38 0.5037 0.5032 2.86%
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 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 -
P/RPS 3.20 3.01 3.52 1.12 0.79 0.97 26.94%
P/EPS 22.32 12.72 -182.30 3.88 -219.74 40.81 -11.36%
EY 4.48 7.86 -0.55 25.77 -0.46 2.45 12.82%
DY 1.30 0.78 0.47 2.19 5.48 1.94 -7.69%
P/NAPS 1.03 0.87 0.75 0.45 0.27 0.38 22.05%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/05 05/11/04 19/11/03 29/11/02 08/11/01 28/11/00 -
Price 1.68 1.27 1.00 1.00 0.75 0.98 -
P/RPS 3.49 3.06 3.45 1.24 0.81 0.90 31.11%
P/EPS 24.35 12.92 -178.72 4.31 -225.76 38.09 -8.55%
EY 4.11 7.74 -0.56 23.20 -0.44 2.63 9.33%
DY 1.19 0.77 0.48 1.97 5.33 2.07 -10.47%
P/NAPS 1.13 0.88 0.74 0.50 0.28 0.36 25.69%

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