[RAPID] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 364.2%
YoY- 4.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 30,637 30,406 30,068 28,485 26,816 22,324 20,712 29.79%
PBT 2,788 2,748 3,080 7,281 2,970 2,918 4,244 -24.41%
Tax -1,184 -1,250 -1,684 -2,082 -1,850 -1,814 -2,804 -43.68%
NP 1,604 1,498 1,396 5,199 1,120 1,104 1,440 7.44%
-
NP to SH 696 138 1,396 5,199 1,120 1,104 1,440 -38.38%
-
Tax Rate 42.47% 45.49% 54.68% 28.59% 62.29% 62.17% 66.07% -
Total Cost 29,033 28,908 28,672 23,286 25,696 21,220 19,272 31.38%
-
Net Worth 156,937 155,862 155,862 155,862 147,262 147,262 147,262 4.32%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 156,937 155,862 155,862 155,862 147,262 147,262 147,262 4.32%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.24% 4.93% 4.64% 18.25% 4.18% 4.95% 6.95% -
ROE 0.44% 0.09% 0.90% 3.34% 0.76% 0.75% 0.98% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.50 28.29 27.97 26.50 24.95 20.77 19.27 29.77%
EPS 0.65 0.12 -1.24 4.84 1.04 1.02 1.32 -37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.45 1.45 1.37 1.37 1.37 4.32%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.66 28.44 28.13 26.65 25.09 20.88 19.38 29.77%
EPS 0.65 0.13 1.31 4.86 1.05 1.03 1.35 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4681 1.458 1.458 1.458 1.3776 1.3776 1.3776 4.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 8.52 7.95 7.51 6.60 5.37 5.69 5.70 -
P/RPS 29.89 28.10 26.85 24.91 21.53 27.40 29.58 0.69%
P/EPS 1,315.84 6,192.43 578.27 136.46 515.38 554.01 425.49 112.11%
EY 0.08 0.02 0.17 0.73 0.19 0.18 0.24 -51.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 5.48 5.18 4.55 3.92 4.15 4.16 25.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 25/08/20 15/06/20 -
Price 9.98 8.38 7.98 7.40 6.45 5.85 5.70 -
P/RPS 35.01 29.62 28.53 27.92 25.85 28.17 29.58 11.87%
P/EPS 1,541.33 6,527.37 614.46 153.00 619.03 569.59 425.49 135.68%
EY 0.06 0.02 0.16 0.65 0.16 0.18 0.24 -60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.84 5.78 5.50 5.10 4.71 4.27 4.16 39.26%

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