[RAPID] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.51%
YoY- -79.04%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 16,230 12,124 12,738 12,054 12,558 11,308 16,792 -2.24%
PBT 7,044 1,256 1,010 961 1,200 -456 1,795 148.99%
Tax -1,070 -396 -405 -377 -492 -608 -378 100.23%
NP 5,974 860 605 584 708 -1,064 1,417 161.20%
-
NP to SH 5,974 860 605 584 708 -1,064 1,417 161.20%
-
Tax Rate 15.19% 31.53% 40.10% 39.23% 41.00% - 21.06% -
Total Cost 10,256 11,264 12,133 11,470 11,850 12,372 15,375 -23.67%
-
Net Worth 60,038 58,535 58,607 59,257 59,777 59,681 57,176 3.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 432 - - - 201 -
Div Payout % - - 71.43% - - - 14.21% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 60,038 58,535 58,607 59,257 59,777 59,681 57,176 3.31%
NOSH 42,070 43,000 43,214 43,799 44,249 44,333 20,130 63.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 36.81% 7.09% 4.75% 4.84% 5.64% -9.41% 8.44% -
ROE 9.95% 1.47% 1.03% 0.99% 1.18% -1.78% 2.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.58 28.20 29.48 27.52 28.38 25.51 83.42 -40.22%
EPS 14.20 2.00 1.40 1.33 1.60 -2.40 3.40 159.56%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.4271 1.3613 1.3562 1.3529 1.3509 1.3462 2.8403 -36.82%
Adjusted Per Share Value based on latest NOSH - 41,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.18 11.34 11.92 11.28 11.75 10.58 15.71 -2.26%
EPS 5.59 0.80 0.57 0.55 0.66 -1.00 1.33 160.66%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.19 -
NAPS 0.5617 0.5476 0.5483 0.5543 0.5592 0.5583 0.5349 3.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.23 1.08 1.01 1.02 0.98 0.80 0.91 -
P/RPS 3.19 3.83 3.43 3.71 3.45 3.14 1.09 104.73%
P/EPS 8.66 54.00 72.14 76.50 61.25 -33.33 12.93 -23.46%
EY 11.54 1.85 1.39 1.31 1.63 -3.00 7.74 30.54%
DY 0.00 0.00 0.99 0.00 0.00 0.00 1.10 -
P/NAPS 0.86 0.79 0.74 0.75 0.73 0.59 0.32 93.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 28/05/04 27/02/04 19/11/03 22/08/03 30/05/03 21/02/03 -
Price 1.20 1.11 1.07 1.00 1.16 0.80 0.95 -
P/RPS 3.11 3.94 3.63 3.63 4.09 3.14 1.14 95.36%
P/EPS 8.45 55.50 76.43 75.00 72.50 -33.33 13.50 -26.84%
EY 11.83 1.80 1.31 1.33 1.38 -3.00 7.41 36.63%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.05 -
P/NAPS 0.84 0.82 0.79 0.74 0.86 0.59 0.33 86.53%

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