[RAPID] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 357.02%
YoY- -57.37%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 17,623 14,573 12,941 12,737 12,162 13,405 15,528 8.77%
PBT 5,163 3,931 1,437 1,009 92 629 960 206.02%
Tax -991 -694 -352 -405 -327 -352 -511 55.32%
NP 4,172 3,237 1,085 604 -235 277 449 340.18%
-
NP to SH 4,172 3,237 1,085 604 -235 277 449 340.18%
-
Tax Rate 19.19% 17.65% 24.50% 40.14% 355.43% 55.96% 53.23% -
Total Cost 13,451 11,336 11,856 12,133 12,397 13,128 15,079 -7.31%
-
Net Worth 61,195 59,938 58,535 56,282 56,821 55,837 59,681 1.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 414 414 414 414 199 199 199 62.74%
Div Payout % 9.95% 12.82% 38.25% 68.71% 0.00% 72.20% 44.54% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 61,195 59,938 58,535 56,282 56,821 55,837 59,681 1.67%
NOSH 42,458 42,000 43,000 41,499 41,999 41,333 44,333 -2.83%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.67% 22.21% 8.38% 4.74% -1.93% 2.07% 2.89% -
ROE 6.82% 5.40% 1.85% 1.07% -0.41% 0.50% 0.75% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.51 34.70 30.10 30.69 28.96 32.43 35.03 11.94%
EPS 9.83 7.71 2.52 1.46 -0.56 0.67 1.01 353.96%
DPS 0.98 0.99 0.97 1.00 0.48 0.48 0.45 67.77%
NAPS 1.4413 1.4271 1.3613 1.3562 1.3529 1.3509 1.3462 4.64%
Adjusted Per Share Value based on latest NOSH - 41,499
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.49 13.63 12.11 11.91 11.38 12.54 14.53 8.77%
EPS 3.90 3.03 1.01 0.57 -0.22 0.26 0.42 339.99%
DPS 0.39 0.39 0.39 0.39 0.19 0.19 0.19 61.30%
NAPS 0.5725 0.5607 0.5476 0.5265 0.5315 0.5223 0.5583 1.68%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.25 1.23 1.08 1.01 1.02 0.98 0.80 -
P/RPS 3.01 3.54 3.59 3.29 3.52 3.02 2.28 20.28%
P/EPS 12.72 15.96 42.80 69.40 -182.30 146.23 78.99 -70.30%
EY 7.86 6.27 2.34 1.44 -0.55 0.68 1.27 235.97%
DY 0.78 0.80 0.89 0.99 0.47 0.49 0.56 24.64%
P/NAPS 0.87 0.86 0.79 0.74 0.75 0.73 0.59 29.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 05/11/04 13/08/04 28/05/04 27/02/04 19/11/03 22/08/03 30/05/03 -
Price 1.27 1.20 1.11 1.07 1.00 1.16 0.80 -
P/RPS 3.06 3.46 3.69 3.49 3.45 3.58 2.28 21.60%
P/EPS 12.92 15.57 43.99 73.52 -178.72 173.09 78.99 -69.99%
EY 7.74 6.42 2.27 1.36 -0.56 0.58 1.27 232.55%
DY 0.77 0.82 0.87 0.93 0.48 0.42 0.56 23.58%
P/NAPS 0.88 0.84 0.82 0.79 0.74 0.86 0.59 30.44%

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