[RAPID] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -69.92%
YoY- -68.73%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 12,162 13,405 15,528 16,559 16,369 16,736 15,933 -16.46%
PBT 92 629 960 1,795 5,050 5,003 4,631 -92.64%
Tax -327 -352 -511 -378 -339 -292 -41 298.68%
NP -235 277 449 1,417 4,711 4,711 4,590 -
-
NP to SH -235 277 449 1,417 4,711 4,711 4,590 -
-
Tax Rate 355.43% 55.96% 53.23% 21.06% 6.71% 5.84% 0.89% -
Total Cost 12,397 13,128 15,079 15,142 11,658 12,025 11,343 6.09%
-
Net Worth 56,821 55,837 59,681 57,859 40,620 40,256 39,714 26.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 199 199 199 199 400 400 400 -37.18%
Div Payout % 0.00% 72.20% 44.54% 14.11% 8.49% 8.49% 8.72% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 56,821 55,837 59,681 57,859 40,620 40,256 39,714 26.94%
NOSH 41,999 41,333 44,333 19,999 20,310 20,128 19,857 64.69%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.93% 2.07% 2.89% 8.56% 28.78% 28.15% 28.81% -
ROE -0.41% 0.50% 0.75% 2.45% 11.60% 11.70% 11.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.96 32.43 35.03 82.80 80.59 83.15 80.24 -49.27%
EPS -0.56 0.67 1.01 7.09 23.20 23.40 23.12 -
DPS 0.48 0.48 0.45 1.00 1.97 2.00 2.00 -61.34%
NAPS 1.3529 1.3509 1.3462 2.893 2.00 2.00 2.00 -22.92%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.38 12.54 14.53 15.49 15.31 15.66 14.90 -16.43%
EPS -0.22 0.26 0.42 1.33 4.41 4.41 4.29 -
DPS 0.19 0.19 0.19 0.19 0.37 0.37 0.37 -35.84%
NAPS 0.5315 0.5223 0.5583 0.5413 0.38 0.3766 0.3715 26.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.02 0.98 0.80 0.91 0.90 1.10 1.09 -
P/RPS 3.52 3.02 2.28 1.10 1.12 1.32 1.36 88.40%
P/EPS -182.30 146.23 78.99 12.84 3.88 4.70 4.72 -
EY -0.55 0.68 1.27 7.79 25.77 21.28 21.21 -
DY 0.47 0.49 0.56 1.10 2.19 1.82 1.83 -59.56%
P/NAPS 0.75 0.73 0.59 0.31 0.45 0.55 0.55 22.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 22/08/03 30/05/03 21/02/03 29/11/02 19/08/02 24/05/02 -
Price 1.00 1.16 0.80 0.95 1.00 1.04 1.20 -
P/RPS 3.45 3.58 2.28 1.15 1.24 1.25 1.50 74.15%
P/EPS -178.72 173.09 78.99 13.41 4.31 4.44 5.19 -
EY -0.56 0.58 1.27 7.46 23.20 22.50 19.26 -
DY 0.48 0.42 0.56 1.05 1.97 1.92 1.67 -56.41%
P/NAPS 0.74 0.86 0.59 0.33 0.50 0.52 0.60 14.99%

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