[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -7.95%
YoY- 549.62%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 12,292 7,896 42,974 34,535 28,660 20,392 13,407 -5.60%
PBT 14,253 15,400 5,064 4,658 4,352 2,006 1,440 359.07%
Tax -1,501 -1,546 -3,506 -2,589 -2,389 -1,032 -714 63.88%
NP 12,752 13,854 1,558 2,069 1,963 974 726 572.19%
-
NP to SH 12,752 13,854 1,558 2,069 1,963 974 726 572.19%
-
Tax Rate 10.53% 10.04% 69.23% 55.58% 54.89% 51.45% 49.58% -
Total Cost -460 -5,958 41,416 32,466 26,697 19,418 12,681 -
-
Net Worth 172,103 173,172 159,275 160,344 160,344 159,275 158,206 5.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 172,103 173,172 159,275 160,344 160,344 159,275 158,206 5.75%
NOSH 106,896 106,896 106,896 107,491 107,491 107,491 107,491 -0.36%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 103.74% 175.46% 3.63% 5.99% 6.85% 4.78% 5.42% -
ROE 7.41% 8.00% 0.98% 1.29% 1.22% 0.61% 0.46% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.50 7.39 40.20 32.31 26.81 19.08 12.54 -5.59%
EPS 11.93 12.96 1.46 1.94 1.84 0.91 0.68 571.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.62 1.49 1.50 1.50 1.49 1.48 5.75%
Adjusted Per Share Value based on latest NOSH - 106,896
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.50 7.39 40.20 32.31 26.81 19.08 12.54 -5.59%
EPS 11.93 12.96 1.46 1.94 1.84 0.91 0.68 571.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.62 1.49 1.50 1.50 1.49 1.48 5.75%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 28.48 24.60 21.38 17.50 15.96 13.86 12.78 -
P/RPS 247.67 333.04 53.18 54.17 59.53 72.66 101.90 80.48%
P/EPS 238.74 189.81 1,466.91 904.15 869.11 1,521.14 1,881.73 -74.65%
EY 0.42 0.53 0.07 0.11 0.12 0.07 0.05 311.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.69 15.19 14.35 11.67 10.64 9.30 8.64 61.03%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 24/11/23 29/08/23 19/05/23 28/02/23 17/11/22 22/08/22 -
Price 1.17 28.00 23.38 18.98 17.02 15.78 13.18 -
P/RPS 10.17 379.07 58.16 58.75 63.48 82.72 105.09 -78.83%
P/EPS 9.81 216.05 1,604.13 980.62 926.84 1,731.86 1,940.63 -97.02%
EY 10.20 0.46 0.06 0.10 0.11 0.06 0.05 3331.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 17.28 15.69 12.65 11.35 10.59 8.91 -81.04%

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