[RAPID] QoQ 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 13,405 15,528 16,559 16,369 16,736 15,933 16,758 -13.86%
PBT 629 960 1,795 5,050 5,003 4,631 4,611 -73.59%
Tax -352 -511 -378 -339 -292 -41 -80 169.24%
NP 277 449 1,417 4,711 4,711 4,590 4,531 -84.56%
-
NP to SH 277 449 1,417 4,711 4,711 4,590 4,531 -84.56%
-
Tax Rate 55.96% 53.23% 21.06% 6.71% 5.84% 0.89% 1.73% -
Total Cost 13,128 15,079 15,142 11,658 12,025 11,343 12,227 4.86%
-
Net Worth 55,837 59,681 57,859 40,620 40,256 39,714 56,821 -1.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 199 199 199 400 400 400 802 -60.61%
Div Payout % 72.20% 44.54% 14.11% 8.49% 8.49% 8.72% 17.70% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,837 59,681 57,859 40,620 40,256 39,714 56,821 -1.16%
NOSH 41,333 44,333 19,999 20,310 20,128 19,857 20,007 62.42%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.07% 2.89% 8.56% 28.78% 28.15% 28.81% 27.04% -
ROE 0.50% 0.75% 2.45% 11.60% 11.70% 11.56% 7.97% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.43 35.03 82.80 80.59 83.15 80.24 83.76 -46.97%
EPS 0.67 1.01 7.09 23.20 23.40 23.12 22.65 -90.49%
DPS 0.48 0.45 1.00 1.97 2.00 2.00 4.00 -75.76%
NAPS 1.3509 1.3462 2.893 2.00 2.00 2.00 2.84 -39.14%
Adjusted Per Share Value based on latest NOSH - 20,310
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.54 14.53 15.49 15.31 15.66 14.91 15.68 -13.87%
EPS 0.26 0.42 1.33 4.41 4.41 4.29 4.24 -84.52%
DPS 0.19 0.19 0.19 0.37 0.37 0.37 0.75 -60.06%
NAPS 0.5223 0.5583 0.5413 0.38 0.3766 0.3715 0.5316 -1.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.98 0.80 0.91 0.90 1.10 1.09 1.05 -
P/RPS 3.02 2.28 1.10 1.12 1.32 1.36 1.25 80.34%
P/EPS 146.23 78.99 12.84 3.88 4.70 4.72 4.64 904.05%
EY 0.68 1.27 7.79 25.77 21.28 21.21 21.57 -90.08%
DY 0.49 0.56 1.10 2.19 1.82 1.83 3.81 -74.61%
P/NAPS 0.73 0.59 0.31 0.45 0.55 0.55 0.37 57.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 30/05/03 21/02/03 29/11/02 19/08/02 24/05/02 22/02/02 -
Price 1.16 0.80 0.95 1.00 1.04 1.20 1.08 -
P/RPS 3.58 2.28 1.15 1.24 1.25 1.50 1.29 97.85%
P/EPS 173.09 78.99 13.41 4.31 4.44 5.19 4.77 1003.29%
EY 0.58 1.27 7.46 23.20 22.50 19.26 20.97 -90.91%
DY 0.42 0.56 1.05 1.97 1.92 1.67 3.70 -76.64%
P/NAPS 0.86 0.59 0.33 0.50 0.52 0.60 0.38 72.63%

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