[RAPID] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -14.83%
YoY- -80.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 26,502 27,586 27,168 30,365 29,517 30,082 38,268 -21.70%
PBT 6,273 7,840 10,924 2,125 2,377 2,362 3,416 49.90%
Tax -1,425 -1,330 -1,588 -1,564 -1,718 -1,444 -1,608 -7.73%
NP 4,848 6,510 9,336 561 658 918 1,808 92.89%
-
NP to SH 4,848 6,510 9,336 561 658 918 1,808 92.89%
-
Tax Rate 22.72% 16.96% 14.54% 73.60% 72.28% 61.13% 47.07% -
Total Cost 21,654 21,076 17,832 29,804 28,858 29,164 36,460 -29.32%
-
Net Worth 145,113 144,038 144,038 140,813 141,888 141,888 141,888 1.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 145,113 144,038 144,038 140,813 141,888 141,888 141,888 1.50%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 106,896 0.37%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.29% 23.60% 34.36% 1.85% 2.23% 3.05% 4.72% -
ROE 3.34% 4.52% 6.48% 0.40% 0.46% 0.65% 1.27% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.66 25.66 25.27 28.25 27.46 27.99 35.60 -21.69%
EPS 4.51 6.06 8.68 0.52 0.61 0.86 1.68 93.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.31 1.32 1.32 1.32 1.50%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.79 25.81 25.41 28.41 27.61 28.14 35.80 -21.71%
EPS 4.54 6.09 8.73 0.52 0.62 0.86 1.69 93.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3575 1.3474 1.3474 1.3172 1.3273 1.3273 1.3273 1.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 6.00 5.70 5.94 5.80 6.00 5.86 5.67 -
P/RPS 24.34 22.21 23.50 20.53 21.85 20.94 15.93 32.62%
P/EPS 133.03 94.12 68.39 1,111.32 979.17 686.16 337.10 -46.16%
EY 0.75 1.06 1.46 0.09 0.10 0.15 0.30 84.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.25 4.43 4.43 4.55 4.44 4.30 2.15%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 27/08/19 30/05/19 26/02/19 27/11/18 27/08/18 28/05/18 -
Price 6.00 5.74 5.76 5.69 6.03 5.98 5.85 -
P/RPS 24.34 22.37 22.79 20.14 21.96 21.37 16.43 29.92%
P/EPS 133.03 94.78 66.32 1,090.24 984.07 700.22 347.80 -47.27%
EY 0.75 1.06 1.51 0.09 0.10 0.14 0.29 88.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.28 4.30 4.34 4.57 4.53 4.43 0.15%

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