[RAPID] QoQ Cumulative 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- 23.73%
YoY- -79.04%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 8,115 3,031 12,738 9,041 6,279 2,827 16,792 -38.44%
PBT 3,522 314 1,010 721 600 -114 1,795 56.79%
Tax -535 -99 -405 -283 -246 -152 -378 26.08%
NP 2,987 215 605 438 354 -266 1,417 64.47%
-
NP to SH 2,987 215 605 438 354 -266 1,417 64.47%
-
Tax Rate 15.19% 31.53% 40.10% 39.25% 41.00% - 21.06% -
Total Cost 5,128 2,816 12,133 8,603 5,925 3,093 15,375 -51.93%
-
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 43,800 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 4.98% 0.37% 1.03% 0.74% 0.59% -0.45% 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 19.29 7.05 29.48 20.64 14.19 6.38 83.42 -62.35%
EPS 7.10 0.50 1.40 1.00 0.80 -0.60 3.40 63.44%
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 7.59 2.84 11.92 8.46 5.87 2.64 15.71 -38.45%
EPS 2.79 0.20 0.57 0.41 0.33 -0.25 1.33 63.94%
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 6.38 15.32 3.43 4.94 6.91 12.55 1.09 225.13%
P/EPS 17.32 216.00 72.14 102.00 122.50 -133.33 12.93 21.53%
EY 5.77 0.46 1.39 0.98 0.82 -0.75 7.74 -17.79%
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 6.22 15.75 3.63 4.84 8.17 12.55 1.14 210.24%
P/EPS 16.90 222.00 76.43 100.00 145.00 -133.33 13.50 16.17%
EY 5.92 0.45 1.31 1.00 0.69 -0.75 7.41 -13.91%
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