[RAPID] QoQ TTM 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- -68.31%
YoY- -90.22%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 12,737 12,162 13,405 15,528 16,559 16,369 16,736 -16.60%
PBT 1,009 92 629 960 1,795 5,050 5,003 -65.50%
Tax -405 -327 -352 -511 -378 -339 -292 24.29%
NP 604 -235 277 449 1,417 4,711 4,711 -74.47%
-
NP to SH 604 -235 277 449 1,417 4,711 4,711 -74.47%
-
Tax Rate 40.14% 355.43% 55.96% 53.23% 21.06% 6.71% 5.84% -
Total Cost 12,133 12,397 13,128 15,079 15,142 11,658 12,025 0.59%
-
Net Worth 56,282 56,821 55,837 59,681 57,859 40,620 40,256 24.95%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 414 199 199 199 199 400 400 2.31%
Div Payout % 68.71% 0.00% 72.20% 44.54% 14.11% 8.49% 8.49% -
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 40,256 24.95%
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 4.74% -1.93% 2.07% 2.89% 8.56% 28.78% 28.15% -
ROE 1.07% -0.41% 0.50% 0.75% 2.45% 11.60% 11.70% -
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 30.69 28.96 32.43 35.03 82.80 80.59 83.15 -48.45%
EPS 1.46 -0.56 0.67 1.01 7.09 23.20 23.40 -84.18%
DPS 1.00 0.48 0.48 0.45 1.00 1.97 2.00 -36.92%
NAPS 1.3562 1.3529 1.3509 1.3462 2.893 2.00 2.00 -22.76%
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 11.91 11.38 12.54 14.53 15.49 15.31 15.66 -16.63%
EPS 0.57 -0.22 0.26 0.42 1.33 4.41 4.41 -74.34%
DPS 0.39 0.19 0.19 0.19 0.19 0.37 0.37 3.56%
NAPS 0.5265 0.5315 0.5223 0.5583 0.5413 0.38 0.3766 24.95%
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 3.29 3.52 3.02 2.28 1.10 1.12 1.32 83.52%
P/EPS 69.40 -182.30 146.23 78.99 12.84 3.88 4.70 498.93%
EY 1.44 -0.55 0.68 1.27 7.79 25.77 21.28 -83.31%
DY 0.99 0.47 0.49 0.56 1.10 2.19 1.82 -33.29%
P/NAPS 0.74 0.75 0.73 0.59 0.31 0.45 0.55 21.80%
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 3.49 3.45 3.58 2.28 1.15 1.24 1.25 97.90%
P/EPS 73.52 -178.72 173.09 78.99 13.41 4.31 4.44 546.34%
EY 1.36 -0.56 0.58 1.27 7.46 23.20 22.50 -84.51%
DY 0.93 0.48 0.42 0.56 1.05 1.97 1.92 -38.24%
P/NAPS 0.79 0.74 0.86 0.59 0.33 0.50 0.52 32.05%

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