[RAPID] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 60.48%
YoY- -138.27%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,696 2,762 3,452 2,827 3,121 4,005 5,483 -23.06%
PBT 288 121 714 -114 -629 658 1,045 -57.55%
Tax -122 -37 -94 -152 -44 -62 -260 -39.53%
NP 166 84 620 -266 -673 596 785 -64.40%
-
NP to SH 166 84 620 -266 -673 596 785 -64.40%
-
Tax Rate 42.36% 30.58% 13.17% - - 9.42% 24.88% -
Total Cost 3,530 2,678 2,832 3,093 3,794 3,409 4,698 -17.30%
-
Net Worth 56,282 56,821 55,837 59,681 57,859 40,620 58,371 -2.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 414 - - - 199 - - -
Div Payout % 250.00% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,282 56,821 55,837 59,681 57,859 40,620 58,371 -2.39%
NOSH 41,499 41,999 41,333 44,333 19,999 20,310 20,128 61.77%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.49% 3.04% 17.96% -9.41% -21.56% 14.88% 14.32% -
ROE 0.29% 0.15% 1.11% -0.45% -1.16% 1.47% 1.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.91 6.58 8.35 6.38 15.61 19.72 27.24 -52.43%
EPS 0.40 0.20 1.50 -0.60 -1.60 1.40 3.90 -77.99%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.3562 1.3529 1.3509 1.3462 2.893 2.00 2.90 -39.66%
Adjusted Per Share Value based on latest NOSH - 44,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.46 2.58 3.23 2.64 2.92 3.75 5.13 -23.03%
EPS 0.16 0.08 0.58 -0.25 -0.63 0.56 0.73 -63.54%
DPS 0.39 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.5265 0.5315 0.5223 0.5583 0.5413 0.38 0.546 -2.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.01 1.02 0.98 0.80 0.91 0.90 1.10 -
P/RPS 11.34 15.51 11.73 12.55 5.83 4.56 4.04 98.61%
P/EPS 252.50 510.00 65.33 -133.33 -27.04 30.67 28.21 329.37%
EY 0.40 0.20 1.53 -0.75 -3.70 3.26 3.55 -76.57%
DY 0.99 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.74 0.75 0.73 0.59 0.31 0.45 0.38 55.75%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 22/08/03 30/05/03 21/02/03 29/11/02 19/08/02 -
Price 1.07 1.00 1.16 0.80 0.95 1.00 1.04 -
P/RPS 12.01 15.21 13.89 12.55 6.09 5.07 3.82 114.16%
P/EPS 267.50 500.00 77.33 -133.33 -28.23 34.08 26.67 363.13%
EY 0.37 0.20 1.29 -0.75 -3.54 2.93 3.75 -78.55%
DY 0.93 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.79 0.74 0.86 0.59 0.33 0.50 0.36 68.62%

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