[RAPID] QoQ Annualized Quarter 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- -49.15%
YoY- -68.73%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 12,054 12,558 11,308 16,792 17,917 18,496 15,060 -13.78%
PBT 961 1,200 -456 1,795 3,232 3,532 2,884 -51.90%
Tax -377 -492 -608 -378 -445 -572 -104 135.79%
NP 584 708 -1,064 1,417 2,786 2,960 2,780 -64.62%
-
NP to SH 584 708 -1,064 1,417 2,786 2,960 2,780 -64.62%
-
Tax Rate 39.23% 41.00% - 21.06% 13.77% 16.19% 3.61% -
Total Cost 11,470 11,850 12,372 15,375 15,130 15,536 12,280 -4.44%
-
Net Worth 59,257 59,777 59,681 57,176 40,174 57,999 57,188 2.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 201 - - - -
Div Payout % - - - 14.21% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 59,257 59,777 59,681 57,176 40,174 57,999 57,188 2.39%
NOSH 43,799 44,249 44,333 20,130 20,087 19,999 19,857 69.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.84% 5.64% -9.41% 8.44% 15.55% 16.00% 18.46% -
ROE 0.99% 1.18% -1.78% 2.48% 6.94% 5.10% 4.86% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.52 28.38 25.51 83.42 89.20 92.48 75.84 -49.09%
EPS 1.33 1.60 -2.40 3.40 6.67 14.80 14.00 -79.15%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.3529 1.3509 1.3462 2.8403 2.00 2.90 2.88 -39.54%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.28 11.75 10.58 15.71 16.76 17.30 14.09 -13.77%
EPS 0.55 0.66 -1.00 1.33 2.61 2.77 2.60 -64.46%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.5543 0.5592 0.5583 0.5349 0.3758 0.5426 0.535 2.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.02 0.98 0.80 0.91 0.90 1.10 1.09 -
P/RPS 3.71 3.45 3.14 1.09 1.01 1.19 1.44 87.82%
P/EPS 76.50 61.25 -33.33 12.93 6.49 7.43 7.79 357.94%
EY 1.31 1.63 -3.00 7.74 15.41 13.45 12.84 -78.13%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.59 0.32 0.45 0.38 0.38 57.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 22/08/03 30/05/03 21/02/03 29/11/02 19/08/02 24/05/02 -
Price 1.00 1.16 0.80 0.95 1.00 1.04 1.20 -
P/RPS 3.63 4.09 3.14 1.14 1.12 1.12 1.58 74.02%
P/EPS 75.00 72.50 -33.33 13.50 7.21 7.03 8.57 324.11%
EY 1.33 1.38 -3.00 7.41 13.87 14.23 11.67 -76.46%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.59 0.33 0.50 0.36 0.42 45.82%

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