[RAPID] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 166.54%
YoY- -76.08%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 12,124 12,738 12,054 12,558 11,308 16,792 17,917 -22.90%
PBT 1,256 1,010 961 1,200 -456 1,795 3,232 -46.71%
Tax -396 -405 -377 -492 -608 -378 -445 -7.47%
NP 860 605 584 708 -1,064 1,417 2,786 -54.29%
-
NP to SH 860 605 584 708 -1,064 1,417 2,786 -54.29%
-
Tax Rate 31.53% 40.10% 39.23% 41.00% - 21.06% 13.77% -
Total Cost 11,264 12,133 11,470 11,850 12,372 15,375 15,130 -17.84%
-
Net Worth 58,535 58,607 59,257 59,777 59,681 57,176 40,174 28.49%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 432 - - - 201 - -
Div Payout % - 71.43% - - - 14.21% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 58,535 58,607 59,257 59,777 59,681 57,176 40,174 28.49%
NOSH 43,000 43,214 43,799 44,249 44,333 20,130 20,087 66.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.09% 4.75% 4.84% 5.64% -9.41% 8.44% 15.55% -
ROE 1.47% 1.03% 0.99% 1.18% -1.78% 2.48% 6.94% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.20 29.48 27.52 28.38 25.51 83.42 89.20 -53.55%
EPS 2.00 1.40 1.33 1.60 -2.40 3.40 6.67 -55.16%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.3613 1.3562 1.3529 1.3509 1.3462 2.8403 2.00 -22.60%
Adjusted Per Share Value based on latest NOSH - 41,333
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.34 11.92 11.28 11.75 10.58 15.71 16.76 -22.91%
EPS 0.80 0.57 0.55 0.66 -1.00 1.33 2.61 -54.50%
DPS 0.00 0.40 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.5476 0.5483 0.5543 0.5592 0.5583 0.5349 0.3758 28.50%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.08 1.01 1.02 0.98 0.80 0.91 0.90 -
P/RPS 3.83 3.43 3.71 3.45 3.14 1.09 1.01 142.97%
P/EPS 54.00 72.14 76.50 61.25 -33.33 12.93 6.49 310.08%
EY 1.85 1.39 1.31 1.63 -3.00 7.74 15.41 -75.63%
DY 0.00 0.99 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.79 0.74 0.75 0.73 0.59 0.32 0.45 45.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 19/11/03 22/08/03 30/05/03 21/02/03 29/11/02 -
Price 1.11 1.07 1.00 1.16 0.80 0.95 1.00 -
P/RPS 3.94 3.63 3.63 4.09 3.14 1.14 1.12 131.12%
P/EPS 55.50 76.43 75.00 72.50 -33.33 13.50 7.21 289.37%
EY 1.80 1.31 1.33 1.38 -3.00 7.41 13.87 -74.33%
DY 0.00 0.93 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.82 0.79 0.74 0.86 0.59 0.33 0.50 39.02%

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