[RAPID] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -24.08%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,452 2,827 3,121 4,005 5,483 3,765 2,931 11.55%
PBT 714 -114 -629 658 1,045 721 2,626 -58.13%
Tax -94 -152 -44 -62 -260 -26 -5 610.84%
NP 620 -266 -673 596 785 695 2,621 -61.85%
-
NP to SH 620 -266 -673 596 785 695 2,621 -61.85%
-
Tax Rate 13.17% - - 9.42% 24.88% 3.61% 0.19% -
Total Cost 2,832 3,093 3,794 3,409 4,698 3,070 310 338.78%
-
Net Worth 55,837 59,681 57,859 40,620 58,371 57,188 56,821 -1.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 199 - - - 400 -
Div Payout % - - 0.00% - - - 15.27% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,837 59,681 57,859 40,620 58,371 57,188 56,821 -1.16%
NOSH 41,333 44,333 19,999 20,310 20,128 19,857 20,007 62.42%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.96% -9.41% -21.56% 14.88% 14.32% 18.46% 89.42% -
ROE 1.11% -0.45% -1.16% 1.47% 1.34% 1.22% 4.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.35 6.38 15.61 19.72 27.24 18.96 14.65 -31.32%
EPS 1.50 -0.60 -1.60 1.40 3.90 3.50 13.10 -76.51%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.3509 1.3462 2.893 2.00 2.90 2.88 2.84 -39.14%
Adjusted Per Share Value based on latest NOSH - 20,310
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.23 2.64 2.92 3.75 5.13 3.52 2.74 11.62%
EPS 0.58 -0.25 -0.63 0.56 0.73 0.65 2.45 -61.83%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.37 -
NAPS 0.5223 0.5583 0.5413 0.38 0.5461 0.535 0.5316 -1.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.98 0.80 0.91 0.90 1.10 1.09 1.05 -
P/RPS 11.73 12.55 5.83 4.56 4.04 5.75 7.17 38.96%
P/EPS 65.33 -133.33 -27.04 30.67 28.21 31.14 8.02 306.40%
EY 1.53 -0.75 -3.70 3.26 3.55 3.21 12.48 -75.41%
DY 0.00 0.00 1.10 0.00 0.00 0.00 1.90 -
P/NAPS 0.73 0.59 0.31 0.45 0.38 0.38 0.37 57.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 30/05/03 21/02/03 29/11/02 19/08/02 24/05/02 22/02/02 -
Price 1.16 0.80 0.95 1.00 1.04 1.20 1.08 -
P/RPS 13.89 12.55 6.09 5.07 3.82 6.33 7.37 52.75%
P/EPS 77.33 -133.33 -28.23 34.08 26.67 34.29 8.24 346.74%
EY 1.29 -0.75 -3.54 2.93 3.75 2.92 12.13 -77.64%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.85 -
P/NAPS 0.86 0.59 0.33 0.50 0.36 0.42 0.38 72.63%

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