[RAPID] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -90.11%
YoY- -87.5%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 24,284 31,654 30,637 30,406 30,068 28,485 26,816 -6.40%
PBT 3,456 6,165 2,788 2,748 3,080 7,281 2,970 10.64%
Tax -2,040 -2,676 -1,184 -1,250 -1,684 -2,082 -1,850 6.74%
NP 1,416 3,489 1,604 1,498 1,396 5,199 1,120 16.93%
-
NP to SH 1,416 2,693 696 138 1,396 5,199 1,120 16.93%
-
Tax Rate 59.03% 43.41% 42.47% 45.49% 54.68% 28.59% 62.29% -
Total Cost 22,868 28,165 29,033 28,908 28,672 23,286 25,696 -7.48%
-
Net Worth 158,206 158,206 156,937 155,862 155,862 155,862 147,262 4.89%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 158,206 158,206 156,937 155,862 155,862 155,862 147,262 4.89%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.83% 11.02% 5.24% 4.93% 4.64% 18.25% 4.18% -
ROE 0.90% 1.70% 0.44% 0.09% 0.90% 3.34% 0.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.72 29.61 28.50 28.29 27.97 26.50 24.95 -6.05%
EPS 1.32 3.26 0.65 0.12 -1.24 4.84 1.04 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.46 1.45 1.45 1.45 1.37 5.28%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.72 29.61 28.66 28.44 28.13 26.65 25.09 -6.40%
EPS 1.32 2.52 0.65 0.13 1.31 4.86 1.05 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.4681 1.458 1.458 1.458 1.3776 4.90%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 10.90 9.95 8.52 7.95 7.51 6.60 5.37 -
P/RPS 47.98 33.60 29.89 28.10 26.85 24.91 21.53 70.69%
P/EPS 822.86 394.96 1,315.84 6,192.43 578.27 136.46 515.38 36.64%
EY 0.12 0.25 0.08 0.02 0.17 0.73 0.19 -26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.36 6.72 5.84 5.48 5.18 4.55 3.92 52.25%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 25/02/22 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 -
Price 11.98 9.43 9.98 8.38 7.98 7.40 6.45 -
P/RPS 52.74 31.85 35.01 29.62 28.53 27.92 25.85 60.93%
P/EPS 904.39 374.32 1,541.33 6,527.37 614.46 153.00 619.03 28.78%
EY 0.11 0.27 0.06 0.02 0.16 0.65 0.16 -22.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.09 6.37 6.84 5.78 5.50 5.10 4.71 43.47%

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