[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -32.2%
YoY- -68.73%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,041 6,279 2,827 16,792 13,438 9,248 3,765 79.22%
PBT 721 600 -114 1,795 2,424 1,766 721 0.00%
Tax -283 -246 -152 -378 -334 -286 -26 390.43%
NP 438 354 -266 1,417 2,090 1,480 695 -26.47%
-
NP to SH 438 354 -266 1,417 2,090 1,480 695 -26.47%
-
Tax Rate 39.25% 41.00% - 21.06% 13.78% 16.19% 3.61% -
Total Cost 8,603 5,925 3,093 15,375 11,348 7,768 3,070 98.64%
-
Net Worth 59,257 59,777 59,681 57,176 40,174 57,999 57,188 2.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 201 - - - -
Div Payout % - - - 14.21% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 59,257 59,777 59,681 57,176 40,174 57,999 57,188 2.39%
NOSH 43,800 44,249 44,333 20,130 20,087 19,999 19,857 69.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.84% 5.64% -9.41% 8.44% 15.55% 16.00% 18.46% -
ROE 0.74% 0.59% -0.45% 2.48% 5.20% 2.55% 1.22% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.64 14.19 6.38 83.42 66.90 46.24 18.96 5.81%
EPS 1.00 0.80 -0.60 3.40 5.00 7.40 3.50 -56.58%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.3529 1.3509 1.3462 2.8403 2.00 2.90 2.88 -39.54%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.46 5.87 2.64 15.71 12.57 8.65 3.52 79.33%
EPS 0.41 0.33 -0.25 1.33 1.96 1.38 0.65 -26.42%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.5543 0.5592 0.5583 0.5349 0.3758 0.5426 0.535 2.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.02 0.98 0.80 0.91 0.90 1.10 1.09 -
P/RPS 4.94 6.91 12.55 1.09 1.35 2.38 5.75 -9.61%
P/EPS 102.00 122.50 -133.33 12.93 8.65 14.86 31.14 120.39%
EY 0.98 0.82 -0.75 7.74 11.56 6.73 3.21 -54.62%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.59 0.32 0.45 0.38 0.38 57.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 22/08/03 30/05/03 21/02/03 29/11/02 19/08/02 24/05/02 -
Price 1.00 1.16 0.80 0.95 1.00 1.04 1.20 -
P/RPS 4.84 8.17 12.55 1.14 1.49 2.25 6.33 -16.36%
P/EPS 100.00 145.00 -133.33 13.50 9.61 14.05 34.29 103.98%
EY 1.00 0.69 -0.75 7.41 10.40 7.12 2.92 -51.01%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.59 0.33 0.50 0.36 0.42 45.82%

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