[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 137.23%
YoY- 1753.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 13,438 9,248 3,765 16,758 13,827 9,455 4,683 101.80%
PBT 2,424 1,766 721 4,611 1,985 1,374 701 128.49%
Tax -334 -286 -26 -80 -75 -60 -58 220.93%
NP 2,090 1,480 695 4,531 1,910 1,314 643 119.26%
-
NP to SH 2,090 1,480 695 4,531 1,910 1,314 643 119.26%
-
Tax Rate 13.78% 16.19% 3.61% 1.73% 3.78% 4.37% 8.27% -
Total Cost 11,348 7,768 3,070 12,227 11,917 8,141 4,040 98.95%
-
Net Worth 40,174 57,999 57,188 56,687 53,917 53,356 53,248 -17.10%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 399 - - 401 -
Div Payout % - - - 8.81% - - 62.50% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 40,174 57,999 57,188 56,687 53,917 53,356 53,248 -17.10%
NOSH 20,087 19,999 19,857 19,960 19,895 19,909 20,093 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.55% 16.00% 18.46% 27.04% 13.81% 13.90% 13.73% -
ROE 5.20% 2.55% 1.22% 7.99% 3.54% 2.46% 1.21% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 66.90 46.24 18.96 83.96 69.50 47.49 23.31 101.82%
EPS 5.00 7.40 3.50 22.70 9.60 6.60 3.20 34.61%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 2.00 -
NAPS 2.00 2.90 2.88 2.84 2.71 2.68 2.65 -17.09%
Adjusted Per Share Value based on latest NOSH - 20,007
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 12.57 8.65 3.52 15.68 12.93 8.84 4.38 101.81%
EPS 1.96 1.38 0.65 4.24 1.79 1.23 0.60 120.00%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.38 -
NAPS 0.3758 0.5426 0.535 0.5303 0.5044 0.4991 0.4981 -17.11%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.90 1.10 1.09 1.05 0.73 0.61 0.71 -
P/RPS 1.35 2.38 5.75 1.25 1.05 1.28 3.05 -41.89%
P/EPS 8.65 14.86 31.14 4.63 7.60 9.24 22.19 -46.60%
EY 11.56 6.73 3.21 21.62 13.15 10.82 4.51 87.18%
DY 0.00 0.00 0.00 1.90 0.00 0.00 2.82 -
P/NAPS 0.45 0.38 0.38 0.37 0.27 0.23 0.27 40.52%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 19/08/02 24/05/02 22/02/02 08/11/01 30/08/01 25/05/01 -
Price 1.00 1.04 1.20 1.08 0.75 0.95 0.62 -
P/RPS 1.49 2.25 6.33 1.29 1.08 2.00 2.66 -32.02%
P/EPS 9.61 14.05 34.29 4.76 7.81 14.39 19.37 -37.30%
EY 10.40 7.12 2.92 21.02 12.80 6.95 5.16 59.49%
DY 0.00 0.00 0.00 1.85 0.00 0.00 3.23 -
P/NAPS 0.50 0.36 0.42 0.38 0.28 0.35 0.23 67.73%

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