[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 36.63%
YoY- 785.56%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 20,112 11,162 5,178 28,560 19,877 13,793 6,792 105.80%
PBT 2,228 1,459 1,061 6,572 4,705 3,920 2,731 -12.65%
Tax -1,388 -907 -701 -1,604 -1,069 -665 -397 129.83%
NP 840 552 360 4,968 3,636 3,255 2,334 -49.30%
-
NP to SH 840 552 360 4,968 3,636 3,255 2,334 -49.30%
-
Tax Rate 62.30% 62.17% 66.07% 24.41% 22.72% 16.96% 14.54% -
Total Cost 19,272 10,610 4,818 23,592 16,241 10,538 4,458 164.66%
-
Net Worth 147,262 147,262 147,262 147,262 145,113 144,038 144,038 1.48%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 147,262 147,262 147,262 147,262 145,113 144,038 144,038 1.48%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.18% 4.95% 6.95% 17.39% 18.29% 23.60% 34.36% -
ROE 0.57% 0.37% 0.24% 3.37% 2.51% 2.26% 1.62% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.71 10.38 4.82 26.57 18.49 12.83 6.32 105.76%
EPS 0.78 0.51 0.33 4.62 3.38 3.03 2.17 -49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.37 1.37 1.35 1.34 1.34 1.48%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.81 10.44 4.84 26.72 18.59 12.90 6.35 105.85%
EPS 0.79 0.52 0.34 4.65 3.40 3.05 2.18 -49.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3776 1.3776 1.3776 1.3575 1.3475 1.3475 1.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.37 5.69 5.70 5.93 6.00 5.70 5.94 -
P/RPS 28.70 54.80 118.33 22.32 32.45 44.42 94.01 -54.56%
P/EPS 687.18 1,108.02 1,701.94 128.31 177.38 188.23 273.56 84.48%
EY 0.15 0.09 0.06 0.78 0.56 0.53 0.37 -45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 4.15 4.16 4.33 4.44 4.25 4.43 -7.80%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 15/06/20 26/02/20 22/11/19 27/08/19 30/05/19 -
Price 6.45 5.85 5.70 6.17 6.00 5.74 5.76 -
P/RPS 34.47 56.34 118.33 23.22 32.45 44.73 91.16 -47.61%
P/EPS 825.38 1,139.17 1,701.94 133.50 177.38 189.55 265.27 112.68%
EY 0.12 0.09 0.06 0.75 0.56 0.53 0.38 -53.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 4.27 4.16 4.50 4.44 4.28 4.30 6.24%

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