[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -84.66%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 16,792 13,438 9,248 3,765 16,758 13,827 9,455 46.50%
PBT 1,795 2,424 1,766 721 4,611 1,985 1,374 19.44%
Tax -378 -334 -286 -26 -80 -75 -60 239.96%
NP 1,417 2,090 1,480 695 4,531 1,910 1,314 5.14%
-
NP to SH 1,417 2,090 1,480 695 4,531 1,910 1,314 5.14%
-
Tax Rate 21.06% 13.78% 16.19% 3.61% 1.73% 3.78% 4.37% -
Total Cost 15,375 11,348 7,768 3,070 12,227 11,917 8,141 52.61%
-
Net Worth 57,176 40,174 57,999 57,188 56,687 53,917 53,356 4.70%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 201 - - - 399 - - -
Div Payout % 14.21% - - - 8.81% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 57,176 40,174 57,999 57,188 56,687 53,917 53,356 4.70%
NOSH 20,130 20,087 19,999 19,857 19,960 19,895 19,909 0.73%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.44% 15.55% 16.00% 18.46% 27.04% 13.81% 13.90% -
ROE 2.48% 5.20% 2.55% 1.22% 7.99% 3.54% 2.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 83.42 66.90 46.24 18.96 83.96 69.50 47.49 45.43%
EPS 3.40 5.00 7.40 3.50 22.70 9.60 6.60 -35.65%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.8403 2.00 2.90 2.88 2.84 2.71 2.68 3.93%
Adjusted Per Share Value based on latest NOSH - 19,857
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.71 12.57 8.65 3.52 15.68 12.93 8.84 46.56%
EPS 1.33 1.96 1.38 0.65 4.24 1.79 1.23 5.33%
DPS 0.19 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.5349 0.3758 0.5426 0.535 0.5303 0.5044 0.4991 4.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.91 0.90 1.10 1.09 1.05 0.73 0.61 -
P/RPS 1.09 1.35 2.38 5.75 1.25 1.05 1.28 -10.13%
P/EPS 12.93 8.65 14.86 31.14 4.63 7.60 9.24 25.03%
EY 7.74 11.56 6.73 3.21 21.62 13.15 10.82 -19.96%
DY 1.10 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.32 0.45 0.38 0.38 0.37 0.27 0.23 24.55%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 29/11/02 19/08/02 24/05/02 22/02/02 08/11/01 30/08/01 -
Price 0.95 1.00 1.04 1.20 1.08 0.75 0.95 -
P/RPS 1.14 1.49 2.25 6.33 1.29 1.08 2.00 -31.18%
P/EPS 13.50 9.61 14.05 34.29 4.76 7.81 14.39 -4.15%
EY 7.41 10.40 7.12 2.92 21.02 12.80 6.95 4.35%
DY 1.05 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.33 0.50 0.36 0.42 0.38 0.28 0.35 -3.83%

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