[RAPID] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 51.16%
YoY- -27.11%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 31,584 42,974 34,535 28,660 27,189 26,814 24,284 19.13%
PBT 61,600 5,064 4,658 4,352 2,674 2,880 3,456 581.15%
Tax -6,184 -3,506 -2,589 -2,389 -1,376 -1,428 -2,040 109.31%
NP 55,416 1,558 2,069 1,963 1,298 1,452 1,416 1050.12%
-
NP to SH 55,416 1,558 2,069 1,963 1,298 1,452 1,416 1050.12%
-
Tax Rate 10.04% 69.23% 55.58% 54.89% 51.46% 49.58% 59.03% -
Total Cost -23,832 41,416 32,466 26,697 25,890 25,362 22,868 -
-
Net Worth 173,172 159,275 160,344 160,344 159,275 158,206 158,206 6.20%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 173,172 159,275 160,344 160,344 159,275 158,206 158,206 6.20%
NOSH 106,896 106,896 107,491 107,491 107,491 107,491 107,491 -0.36%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 175.46% 3.63% 5.99% 6.85% 4.78% 5.42% 5.83% -
ROE 32.00% 0.98% 1.29% 1.22% 0.82% 0.92% 0.90% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.55 40.20 32.31 26.81 25.44 25.08 22.72 19.13%
EPS 51.84 1.46 1.94 1.84 1.21 1.36 1.32 1052.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.50 1.50 1.49 1.48 1.48 6.20%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.55 40.20 32.31 26.81 25.43 25.08 22.72 19.13%
EPS 51.84 1.46 1.94 1.84 1.21 1.36 1.32 1052.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6199 1.4899 1.4999 1.4999 1.4899 1.48 1.48 6.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 24.60 21.38 17.50 15.96 13.86 12.78 10.90 -
P/RPS 83.26 53.18 54.17 59.53 54.49 50.95 47.98 44.35%
P/EPS 47.45 1,466.91 904.15 869.11 1,140.85 940.87 822.86 -85.04%
EY 2.11 0.07 0.11 0.12 0.09 0.11 0.12 575.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.19 14.35 11.67 10.64 9.30 8.64 7.36 62.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 19/05/23 28/02/23 17/11/22 22/08/22 20/05/22 -
Price 28.00 23.38 18.98 17.02 15.78 13.18 11.98 -
P/RPS 94.77 58.16 58.75 63.48 62.04 52.54 52.74 47.75%
P/EPS 54.01 1,604.13 980.62 926.84 1,298.89 970.31 904.39 -84.69%
EY 1.85 0.06 0.10 0.11 0.08 0.10 0.11 555.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.28 15.69 12.65 11.35 10.59 8.91 8.09 65.77%

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