[RAPID] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -69.92%
YoY- -68.73%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,610 18,873 12,737 16,559 16,758 21,058 9,347 -0.93%
PBT 5,257 5,740 1,009 1,795 4,611 -157 -1,160 -
Tax -1,234 -1,103 -405 -378 -80 1,859 1,179 -
NP 4,023 4,637 604 1,417 4,531 1,702 19 -5.53%
-
NP to SH 4,023 4,637 604 1,417 4,531 -274 -1,178 -
-
Tax Rate 23.47% 19.22% 40.14% 21.06% 1.73% - - -
Total Cost 18,587 14,236 12,133 15,142 12,227 19,356 9,328 -0.73%
-
Net Worth 65,082 61,274 56,282 57,859 56,821 52,693 52,867 -0.22%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 849 841 414 199 802 399 399 -0.79%
Div Payout % 21.12% 18.14% 68.71% 14.11% 17.70% 0.00% 0.00% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 65,082 61,274 56,282 57,859 56,821 52,693 52,867 -0.22%
NOSH 42,476 42,066 41,499 19,999 20,007 19,959 19,950 -0.80%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 17.79% 24.57% 4.74% 8.56% 27.04% 8.08% 0.20% -
ROE 6.18% 7.57% 1.07% 2.45% 7.97% -0.52% -2.23% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 53.23 44.86 30.69 82.80 83.76 105.50 46.85 -0.13%
EPS 9.47 11.02 1.46 7.09 22.65 -1.37 -5.90 -
DPS 2.00 2.00 1.00 1.00 4.00 2.00 2.00 0.00%
NAPS 1.5322 1.4566 1.3562 2.893 2.84 2.64 2.65 0.58%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.15 17.66 11.92 15.49 15.68 19.70 8.74 -0.93%
EPS 3.76 4.34 0.57 1.33 4.24 -0.26 -1.10 -
DPS 0.79 0.79 0.39 0.19 0.75 0.37 0.37 -0.80%
NAPS 0.6088 0.5732 0.5265 0.5413 0.5316 0.4929 0.4946 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.53 1.31 1.01 0.91 1.05 0.83 0.00 -
P/RPS 2.87 2.92 3.29 1.10 1.25 0.79 0.00 -100.00%
P/EPS 16.15 11.88 69.40 12.84 4.64 -60.46 0.00 -100.00%
EY 6.19 8.41 1.44 7.79 21.57 -1.65 0.00 -100.00%
DY 1.31 1.53 0.99 1.10 3.81 2.41 0.00 -100.00%
P/NAPS 1.00 0.90 0.74 0.31 0.37 0.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 22/02/05 27/02/04 21/02/03 22/02/02 19/02/01 - -
Price 1.59 1.37 1.07 0.95 1.08 0.75 0.00 -
P/RPS 2.99 3.05 3.49 1.15 1.29 0.71 0.00 -100.00%
P/EPS 16.79 12.43 73.52 13.41 4.77 -54.63 0.00 -100.00%
EY 5.96 8.05 1.36 7.46 20.97 -1.83 0.00 -100.00%
DY 1.26 1.46 0.93 1.05 3.70 2.67 0.00 -100.00%
P/NAPS 1.04 0.94 0.79 0.33 0.38 0.28 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