[RAPID] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.3%
YoY- 5057.3%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 16,559 16,369 16,736 15,933 16,758 18,391 20,473 -13.15%
PBT 1,795 5,050 5,003 4,631 4,611 44 30 1418.42%
Tax -378 -339 -292 -41 -80 1,866 1,814 -
NP 1,417 4,711 4,711 4,590 4,531 1,910 1,844 -16.06%
-
NP to SH 1,417 4,711 4,711 4,590 4,531 -66 -132 -
-
Tax Rate 21.06% 6.71% 5.84% 0.89% 1.73% -4,240.91% -6,046.67% -
Total Cost 15,142 11,658 12,025 11,343 12,227 16,481 18,629 -12.87%
-
Net Worth 57,859 40,620 40,256 39,714 56,821 53,838 52,890 6.15%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 199 400 400 400 802 801 801 -60.37%
Div Payout % 14.11% 8.49% 8.49% 8.72% 17.70% 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 57,859 40,620 40,256 39,714 56,821 53,838 52,890 6.15%
NOSH 19,999 20,310 20,128 19,857 20,007 19,866 19,735 0.88%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.56% 28.78% 28.15% 28.81% 27.04% 10.39% 9.01% -
ROE 2.45% 11.60% 11.70% 11.56% 7.97% -0.12% -0.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 82.80 80.59 83.15 80.24 83.76 92.57 103.74 -13.92%
EPS 7.09 23.20 23.40 23.12 22.65 -0.33 -0.67 -
DPS 1.00 1.97 2.00 2.00 4.00 4.00 4.00 -60.21%
NAPS 2.893 2.00 2.00 2.00 2.84 2.71 2.68 5.21%
Adjusted Per Share Value based on latest NOSH - 19,857
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.49 15.31 15.66 14.90 15.68 17.20 19.15 -13.15%
EPS 1.33 4.41 4.41 4.29 4.24 -0.06 -0.12 -
DPS 0.19 0.37 0.37 0.37 0.75 0.75 0.75 -59.86%
NAPS 0.5413 0.38 0.3766 0.3715 0.5315 0.5036 0.4948 6.15%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.91 0.90 1.10 1.09 1.05 0.73 0.61 -
P/RPS 1.10 1.12 1.32 1.36 1.25 0.79 0.59 51.31%
P/EPS 12.84 3.88 4.70 4.72 4.64 -219.74 -91.20 -
EY 7.79 25.77 21.28 21.21 21.57 -0.46 -1.10 -
DY 1.10 2.19 1.82 1.83 3.81 5.48 6.56 -69.49%
P/NAPS 0.31 0.45 0.55 0.55 0.37 0.27 0.23 21.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 29/11/02 19/08/02 24/05/02 22/02/02 08/11/01 30/08/01 -
Price 0.95 1.00 1.04 1.20 1.08 0.75 0.95 -
P/RPS 1.15 1.24 1.25 1.50 1.29 0.81 0.92 15.99%
P/EPS 13.41 4.31 4.44 5.19 4.77 -225.76 -142.03 -
EY 7.46 23.20 22.50 19.26 20.97 -0.44 -0.70 -
DY 1.05 1.97 1.92 1.67 3.70 5.33 4.21 -60.27%
P/NAPS 0.33 0.50 0.52 0.60 0.38 0.28 0.35 -3.83%

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