[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 151.77%
YoY- 162.04%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 31,430 22,810 13,740 6,372 25,165 19,416 12,310 86.48%
PBT 4,092 3,075 2,625 1,125 -239 414 -381 -
Tax -1,152 -1,075 -823 -275 -1,324 -1,168 -623 50.48%
NP 2,940 2,000 1,802 850 -1,563 -754 -1,004 -
-
NP to SH 2,940 2,000 1,802 850 -1,642 -754 -1,004 -
-
Tax Rate 28.15% 34.96% 31.35% 24.44% - 282.13% - -
Total Cost 28,490 20,810 11,938 5,522 26,728 20,170 13,314 65.82%
-
Net Worth 141,103 137,896 137,896 117,389 116,302 116,606 115,241 14.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 141,103 137,896 137,896 117,389 116,302 116,606 115,241 14.40%
NOSH 106,896 106,896 106,896 87,604 87,445 87,674 87,304 14.40%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.35% 8.77% 13.11% 13.34% -6.21% -3.88% -8.16% -
ROE 2.08% 1.45% 1.31% 0.72% -1.41% -0.65% -0.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.40 21.34 12.85 7.27 28.78 22.15 14.10 62.99%
EPS 2.92 1.99 1.69 0.94 -1.58 -0.86 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.29 1.34 1.33 1.33 1.32 0.00%
Adjusted Per Share Value based on latest NOSH - 87,604
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.40 21.34 12.85 5.96 23.54 18.16 11.52 86.43%
EPS 2.92 1.99 1.69 0.80 -1.54 -0.71 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.29 1.0982 1.088 1.0908 1.0781 14.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.70 5.53 5.77 5.62 5.78 5.75 5.94 -
P/RPS 19.39 25.92 44.89 77.27 20.08 25.96 42.13 -40.30%
P/EPS 207.25 295.57 342.28 579.22 -307.82 -668.60 -516.52 -
EY 0.48 0.34 0.29 0.17 -0.32 -0.15 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.29 4.47 4.19 4.35 4.32 4.50 -2.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 22/08/17 19/05/17 27/02/17 23/11/16 19/08/16 -
Price 5.74 5.62 5.73 5.70 5.71 5.81 5.75 -
P/RPS 19.52 26.34 44.58 78.37 19.84 26.24 40.78 -38.72%
P/EPS 208.70 300.38 339.91 587.46 -304.09 -675.58 -500.00 -
EY 0.48 0.33 0.29 0.17 -0.33 -0.15 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 4.36 4.44 4.25 4.29 4.37 4.36 -0.15%

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