[RAPID] QoQ TTM 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- 6965.15%
YoY- 1753.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 16,369 16,736 15,933 16,758 18,391 20,473 21,687 -17.08%
PBT 5,050 5,003 4,631 4,611 44 30 264 613.96%
Tax -339 -292 -41 -80 1,866 1,814 1,801 -
NP 4,711 4,711 4,590 4,531 1,910 1,844 2,065 73.21%
-
NP to SH 4,711 4,711 4,590 4,531 -66 -132 89 1306.37%
-
Tax Rate 6.71% 5.84% 0.89% 1.73% -4,240.91% -6,046.67% -682.20% -
Total Cost 11,658 12,025 11,343 12,227 16,481 18,629 19,622 -29.30%
-
Net Worth 40,620 40,256 39,714 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 400 400 400 802 801 801 801 -37.02%
Div Payout % 8.49% 8.49% 8.72% 17.70% 0.00% 0.00% 900.07% -
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 40,256 39,714 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 28.78% 28.15% 28.81% 27.04% 10.39% 9.01% 9.52% -
ROE 11.60% 11.70% 11.56% 7.97% -0.12% -0.25% 0.17% -
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 80.59 83.15 80.24 83.76 92.57 103.74 107.93 -17.68%
EPS 23.20 23.40 23.12 22.65 -0.33 -0.67 0.44 1302.73%
DPS 1.97 2.00 2.00 4.00 4.00 4.00 3.99 -37.50%
NAPS 2.00 2.00 2.00 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 15.31 15.66 14.90 15.68 17.20 19.15 20.29 -17.10%
EPS 4.41 4.41 4.29 4.24 -0.06 -0.12 0.08 1344.90%
DPS 0.37 0.37 0.37 0.75 0.75 0.75 0.75 -37.53%
NAPS 0.38 0.3766 0.3715 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 1.12 1.32 1.36 1.25 0.79 0.59 0.66 42.22%
P/EPS 3.88 4.70 4.72 4.64 -219.74 -91.20 160.30 -91.61%
EY 25.77 21.28 21.21 21.57 -0.46 -1.10 0.62 1097.19%
DY 2.19 1.82 1.83 3.81 5.48 6.56 5.61 -46.55%
P/NAPS 0.45 0.55 0.55 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 1.24 1.25 1.50 1.29 0.81 0.92 0.57 67.81%
P/EPS 4.31 4.44 5.19 4.77 -225.76 -142.03 139.98 -90.15%
EY 23.20 22.50 19.26 20.97 -0.44 -0.70 0.71 919.91%
DY 1.97 1.92 1.67 3.70 5.33 4.21 6.43 -54.52%
P/NAPS 0.50 0.52 0.60 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