[RAPID] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -25.53%
YoY- 636.03%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 22,324 20,712 28,560 26,502 27,586 27,168 30,365 -18.55%
PBT 2,918 4,244 6,572 6,273 7,840 10,924 2,125 23.56%
Tax -1,814 -2,804 -1,604 -1,425 -1,330 -1,588 -1,564 10.40%
NP 1,104 1,440 4,968 4,848 6,510 9,336 561 57.10%
-
NP to SH 1,104 1,440 4,968 4,848 6,510 9,336 561 57.10%
-
Tax Rate 62.17% 66.07% 24.41% 22.72% 16.96% 14.54% 73.60% -
Total Cost 21,220 19,272 23,592 21,654 21,076 17,832 29,804 -20.28%
-
Net Worth 147,262 147,262 147,262 145,113 144,038 144,038 140,813 3.03%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 147,262 147,262 147,262 145,113 144,038 144,038 140,813 3.03%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.95% 6.95% 17.39% 18.29% 23.60% 34.36% 1.85% -
ROE 0.75% 0.98% 3.37% 3.34% 4.52% 6.48% 0.40% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.77 19.27 26.57 24.66 25.66 25.27 28.25 -18.55%
EPS 1.02 1.32 4.62 4.51 6.06 8.68 0.52 56.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.37 1.35 1.34 1.34 1.31 3.03%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.88 19.38 26.72 24.79 25.81 25.41 28.41 -18.57%
EPS 1.03 1.35 4.65 4.54 6.09 8.73 0.52 57.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3776 1.3776 1.3575 1.3474 1.3474 1.3172 3.03%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 5.69 5.70 5.93 6.00 5.70 5.94 5.80 -
P/RPS 27.40 29.58 22.32 24.34 22.21 23.50 20.53 21.24%
P/EPS 554.01 425.49 128.31 133.03 94.12 68.39 1,111.32 -37.15%
EY 0.18 0.24 0.78 0.75 1.06 1.46 0.09 58.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.15 4.16 4.33 4.44 4.25 4.43 4.43 -4.26%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 15/06/20 26/02/20 22/11/19 27/08/19 30/05/19 26/02/19 -
Price 5.85 5.70 6.17 6.00 5.74 5.76 5.69 -
P/RPS 28.17 29.58 23.22 24.34 22.37 22.79 20.14 25.09%
P/EPS 569.59 425.49 133.50 133.03 94.78 66.32 1,090.24 -35.15%
EY 0.18 0.24 0.75 0.75 1.06 1.51 0.09 58.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.16 4.50 4.44 4.28 4.30 4.34 -1.07%

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