[RAPID] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -73.15%
YoY- -3.06%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 31,654 30,637 30,406 30,068 28,485 26,816 22,324 26.13%
PBT 6,165 2,788 2,748 3,080 7,281 2,970 2,918 64.42%
Tax -2,676 -1,184 -1,250 -1,684 -2,082 -1,850 -1,814 29.49%
NP 3,489 1,604 1,498 1,396 5,199 1,120 1,104 114.90%
-
NP to SH 2,693 696 138 1,396 5,199 1,120 1,104 80.91%
-
Tax Rate 43.41% 42.47% 45.49% 54.68% 28.59% 62.29% 62.17% -
Total Cost 28,165 29,033 28,908 28,672 23,286 25,696 21,220 20.71%
-
Net Worth 158,206 156,937 155,862 155,862 155,862 147,262 147,262 4.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 158,206 156,937 155,862 155,862 155,862 147,262 147,262 4.88%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.02% 5.24% 4.93% 4.64% 18.25% 4.18% 4.95% -
ROE 1.70% 0.44% 0.09% 0.90% 3.34% 0.76% 0.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.61 28.50 28.29 27.97 26.50 24.95 20.77 26.58%
EPS 3.26 0.65 0.12 -1.24 4.84 1.04 1.02 116.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.45 1.45 1.45 1.37 1.37 5.26%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.61 28.66 28.44 28.13 26.65 25.09 20.88 26.14%
EPS 2.52 0.65 0.13 1.31 4.86 1.05 1.03 81.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.4681 1.458 1.458 1.458 1.3776 1.3776 4.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 9.95 8.52 7.95 7.51 6.60 5.37 5.69 -
P/RPS 33.60 29.89 28.10 26.85 24.91 21.53 27.40 14.52%
P/EPS 394.96 1,315.84 6,192.43 578.27 136.46 515.38 554.01 -20.14%
EY 0.25 0.08 0.02 0.17 0.73 0.19 0.18 24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.72 5.84 5.48 5.18 4.55 3.92 4.15 37.77%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 25/08/20 -
Price 9.43 9.98 8.38 7.98 7.40 6.45 5.85 -
P/RPS 31.85 35.01 29.62 28.53 27.92 25.85 28.17 8.50%
P/EPS 374.32 1,541.33 6,527.37 614.46 153.00 619.03 569.59 -24.35%
EY 0.27 0.06 0.02 0.16 0.65 0.16 0.18 30.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.37 6.84 5.78 5.50 5.10 4.71 4.27 30.46%

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