[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -118.77%
YoY- -138.27%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 12,738 9,041 6,279 2,827 16,792 13,438 9,248 23.72%
PBT 1,010 721 600 -114 1,795 2,424 1,766 -31.02%
Tax -405 -283 -246 -152 -378 -334 -286 26.02%
NP 605 438 354 -266 1,417 2,090 1,480 -44.82%
-
NP to SH 605 438 354 -266 1,417 2,090 1,480 -44.82%
-
Tax Rate 40.10% 39.25% 41.00% - 21.06% 13.78% 16.19% -
Total Cost 12,133 8,603 5,925 3,093 15,375 11,348 7,768 34.50%
-
Net Worth 58,607 59,257 59,777 59,681 57,176 40,174 57,999 0.69%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 432 - - - 201 - - -
Div Payout % 71.43% - - - 14.21% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 58,607 59,257 59,777 59,681 57,176 40,174 57,999 0.69%
NOSH 43,214 43,800 44,249 44,333 20,130 20,087 19,999 66.90%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.75% 4.84% 5.64% -9.41% 8.44% 15.55% 16.00% -
ROE 1.03% 0.74% 0.59% -0.45% 2.48% 5.20% 2.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.48 20.64 14.19 6.38 83.42 66.90 46.24 -25.86%
EPS 1.40 1.00 0.80 -0.60 3.40 5.00 7.40 -66.94%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.3562 1.3529 1.3509 1.3462 2.8403 2.00 2.90 -39.66%
Adjusted Per Share Value based on latest NOSH - 44,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.92 8.46 5.87 2.64 15.71 12.57 8.65 23.76%
EPS 0.57 0.41 0.33 -0.25 1.33 1.96 1.38 -44.44%
DPS 0.40 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.5482 0.5543 0.5592 0.5583 0.5349 0.3758 0.5426 0.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.01 1.02 0.98 0.80 0.91 0.90 1.10 -
P/RPS 3.43 4.94 6.91 12.55 1.09 1.35 2.38 27.50%
P/EPS 72.14 102.00 122.50 -133.33 12.93 8.65 14.86 185.88%
EY 1.39 0.98 0.82 -0.75 7.74 11.56 6.73 -64.95%
DY 0.99 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.74 0.75 0.73 0.59 0.32 0.45 0.38 55.75%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 22/08/03 30/05/03 21/02/03 29/11/02 19/08/02 -
Price 1.07 1.00 1.16 0.80 0.95 1.00 1.04 -
P/RPS 3.63 4.84 8.17 12.55 1.14 1.49 2.25 37.43%
P/EPS 76.43 100.00 145.00 -133.33 13.50 9.61 14.05 208.35%
EY 1.31 1.00 0.69 -0.75 7.41 10.40 7.12 -67.55%
DY 0.93 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.79 0.74 0.86 0.59 0.33 0.50 0.36 68.62%

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