[RAPID] QoQ Cumulative Quarter Result on 30-Jun-2022

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- 105.08%
YoY- 952.17%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 34,535 28,660 20,392 13,407 6,071 31,654 22,978 31.24%
PBT 4,658 4,352 2,006 1,440 864 6,165 2,091 70.65%
Tax -2,589 -2,389 -1,032 -714 -510 -2,676 -888 104.21%
NP 2,069 1,963 974 726 354 3,489 1,203 43.59%
-
NP to SH 2,069 1,963 974 726 354 2,693 522 150.66%
-
Tax Rate 55.58% 54.89% 51.45% 49.58% 59.03% 43.41% 42.47% -
Total Cost 32,466 26,697 19,418 12,681 5,717 28,165 21,775 30.54%
-
Net Worth 160,344 160,344 159,275 158,206 158,206 158,206 156,937 1.44%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 160,344 160,344 159,275 158,206 158,206 158,206 156,937 1.44%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.99% 6.85% 4.78% 5.42% 5.83% 11.02% 5.24% -
ROE 1.29% 1.22% 0.61% 0.46% 0.22% 1.70% 0.33% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 32.31 26.81 19.08 12.54 5.68 29.61 21.38 31.72%
EPS 1.94 1.84 0.91 0.68 0.33 3.26 0.49 150.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.49 1.48 1.48 1.48 1.46 1.81%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 32.31 26.81 19.08 12.54 5.68 29.61 21.50 31.23%
EPS 1.94 1.84 0.91 0.68 0.33 3.26 0.49 150.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.49 1.48 1.48 1.48 1.4681 1.44%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 17.50 15.96 13.86 12.78 10.90 9.95 8.52 -
P/RPS 54.17 59.53 72.66 101.90 191.92 33.60 39.86 22.71%
P/EPS 904.15 869.11 1,521.14 1,881.73 3,291.45 394.96 1,754.45 -35.74%
EY 0.11 0.12 0.07 0.05 0.03 0.25 0.06 49.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 10.64 9.30 8.64 7.36 6.72 5.84 58.71%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 28/02/23 17/11/22 22/08/22 20/05/22 25/02/22 19/11/21 -
Price 18.98 17.02 15.78 13.18 11.98 9.43 9.98 -
P/RPS 58.75 63.48 82.72 105.09 210.94 31.85 46.69 16.56%
P/EPS 980.62 926.84 1,731.86 1,940.63 3,617.57 374.32 2,055.10 -38.96%
EY 0.10 0.11 0.06 0.05 0.03 0.27 0.05 58.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.65 11.35 10.59 8.91 8.09 6.37 6.84 50.72%

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