[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 38.13%
YoY- -57.3%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 13,927 8,115 3,031 12,738 9,041 6,279 2,827 188.68%
PBT 4,875 3,522 314 1,010 721 600 -114 -
Tax -869 -535 -99 -405 -283 -246 -152 218.71%
NP 4,006 2,987 215 605 438 354 -266 -
-
NP to SH 4,006 2,987 215 605 438 354 -266 -
-
Tax Rate 17.83% 15.19% 31.53% 40.10% 39.25% 41.00% - -
Total Cost 9,921 5,128 2,816 12,133 8,603 5,925 3,093 117.03%
-
Net Worth 60,777 60,038 58,535 58,607 59,257 59,777 59,681 1.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 432 - - - -
Div Payout % - - - 71.43% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 60,777 60,038 58,535 58,607 59,257 59,777 59,681 1.21%
NOSH 42,168 42,070 43,000 43,214 43,800 44,249 44,333 -3.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 28.76% 36.81% 7.09% 4.75% 4.84% 5.64% -9.41% -
ROE 6.59% 4.98% 0.37% 1.03% 0.74% 0.59% -0.45% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.03 19.29 7.05 29.48 20.64 14.19 6.38 198.37%
EPS 9.50 7.10 0.50 1.40 1.00 0.80 -0.60 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.4413 1.4271 1.3613 1.3562 1.3529 1.3509 1.3462 4.64%
Adjusted Per Share Value based on latest NOSH - 41,499
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.03 7.59 2.84 11.92 8.46 5.87 2.64 189.04%
EPS 3.75 2.79 0.20 0.57 0.41 0.33 -0.25 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.5686 0.5617 0.5476 0.5483 0.5543 0.5592 0.5583 1.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.25 1.23 1.08 1.01 1.02 0.98 0.80 -
P/RPS 3.78 6.38 15.32 3.43 4.94 6.91 12.55 -54.96%
P/EPS 13.16 17.32 216.00 72.14 102.00 122.50 -133.33 -
EY 7.60 5.77 0.46 1.39 0.98 0.82 -0.75 -
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 0.79 0.74 0.75 0.73 0.59 29.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 05/11/04 13/08/04 28/05/04 27/02/04 19/11/03 22/08/03 30/05/03 -
Price 1.27 1.20 1.11 1.07 1.00 1.16 0.80 -
P/RPS 3.85 6.22 15.75 3.63 4.84 8.17 12.55 -54.41%
P/EPS 13.37 16.90 222.00 76.43 100.00 145.00 -133.33 -
EY 7.48 5.92 0.45 1.31 1.00 0.69 -0.75 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.82 0.79 0.74 0.86 0.59 30.44%

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