[RAPID] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -184.84%
YoY- -104.99%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,573 12,941 12,737 12,162 13,405 15,528 16,559 -8.17%
PBT 3,931 1,437 1,009 92 629 960 1,795 68.71%
Tax -694 -352 -405 -327 -352 -511 -378 49.99%
NP 3,237 1,085 604 -235 277 449 1,417 73.54%
-
NP to SH 3,237 1,085 604 -235 277 449 1,417 73.54%
-
Tax Rate 17.65% 24.50% 40.14% 355.43% 55.96% 53.23% 21.06% -
Total Cost 11,336 11,856 12,133 12,397 13,128 15,079 15,142 -17.56%
-
Net Worth 59,938 58,535 56,282 56,821 55,837 59,681 57,859 2.38%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 414 414 414 199 199 199 199 63.03%
Div Payout % 12.82% 38.25% 68.71% 0.00% 72.20% 44.54% 14.11% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 59,938 58,535 56,282 56,821 55,837 59,681 57,859 2.38%
NOSH 42,000 43,000 41,499 41,999 41,333 44,333 19,999 64.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.21% 8.38% 4.74% -1.93% 2.07% 2.89% 8.56% -
ROE 5.40% 1.85% 1.07% -0.41% 0.50% 0.75% 2.45% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.70 30.10 30.69 28.96 32.43 35.03 82.80 -44.02%
EPS 7.71 2.52 1.46 -0.56 0.67 1.01 7.09 5.75%
DPS 0.99 0.97 1.00 0.48 0.48 0.45 1.00 -0.66%
NAPS 1.4271 1.3613 1.3562 1.3529 1.3509 1.3462 2.893 -37.59%
Adjusted Per Share Value based on latest NOSH - 41,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.63 12.11 11.91 11.38 12.54 14.53 15.49 -8.18%
EPS 3.03 1.01 0.57 -0.22 0.26 0.42 1.33 73.22%
DPS 0.39 0.39 0.39 0.19 0.19 0.19 0.19 61.58%
NAPS 0.5607 0.5476 0.5265 0.5315 0.5223 0.5583 0.5413 2.37%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.23 1.08 1.01 1.02 0.98 0.80 0.91 -
P/RPS 3.54 3.59 3.29 3.52 3.02 2.28 1.10 118.13%
P/EPS 15.96 42.80 69.40 -182.30 146.23 78.99 12.84 15.62%
EY 6.27 2.34 1.44 -0.55 0.68 1.27 7.79 -13.48%
DY 0.80 0.89 0.99 0.47 0.49 0.56 1.10 -19.14%
P/NAPS 0.86 0.79 0.74 0.75 0.73 0.59 0.31 97.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 28/05/04 27/02/04 19/11/03 22/08/03 30/05/03 21/02/03 -
Price 1.20 1.11 1.07 1.00 1.16 0.80 0.95 -
P/RPS 3.46 3.69 3.49 3.45 3.58 2.28 1.15 108.55%
P/EPS 15.57 43.99 73.52 -178.72 173.09 78.99 13.41 10.47%
EY 6.42 2.27 1.36 -0.56 0.58 1.27 7.46 -9.53%
DY 0.82 0.87 0.93 0.48 0.42 0.56 1.05 -15.20%
P/NAPS 0.84 0.82 0.79 0.74 0.86 0.59 0.33 86.53%

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