[RAPID] QoQ 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- 339.77%
YoY- 232.64%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 4,005 5,483 3,765 2,931 4,372 4,772 4,683 -9.89%
PBT 658 1,045 721 2,626 611 673 701 -4.12%
Tax -62 -260 -26 -5 -15 -2 -58 4.54%
NP 596 785 695 2,621 596 671 643 -4.92%
-
NP to SH 596 785 695 2,621 596 671 643 -4.92%
-
Tax Rate 9.42% 24.88% 3.61% 0.19% 2.45% 0.30% 8.27% -
Total Cost 3,409 4,698 3,070 310 3,776 4,101 4,040 -10.69%
-
Net Worth 40,620 58,371 57,188 56,821 53,838 52,890 53,248 -16.49%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 400 - - 401 -
Div Payout % - - - 15.27% - - 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 40,620 58,371 57,188 56,821 53,838 52,890 53,248 -16.49%
NOSH 20,310 20,128 19,857 20,007 19,866 19,735 20,093 0.71%
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 14.88% 14.32% 18.46% 89.42% 13.63% 14.06% 13.73% -
ROE 1.47% 1.34% 1.22% 4.61% 1.11% 1.27% 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 19.72 27.24 18.96 14.65 22.01 24.18 23.31 -10.54%
EPS 1.40 3.90 3.50 13.10 3.00 3.40 3.20 -42.34%
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 3.75 5.13 3.52 2.74 4.09 4.46 4.38 -9.82%
EPS 0.56 0.73 0.65 2.45 0.56 0.63 0.60 -4.49%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.38 -
NAPS 0.38 0.546 0.535 0.5315 0.5036 0.4948 0.4981 -16.49%
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 4.56 4.04 5.75 7.17 3.32 2.52 3.05 30.71%
P/EPS 30.67 28.21 31.14 8.02 24.33 17.94 22.19 24.05%
EY 3.26 3.55 3.21 12.48 4.11 5.57 4.51 -19.44%
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 5.07 3.82 6.33 7.37 3.41 3.93 2.66 53.66%
P/EPS 34.08 26.67 34.29 8.24 25.00 27.94 19.37 45.69%
EY 2.93 3.75 2.92 12.13 4.00 3.58 5.16 -31.40%
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