[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 316.04%
YoY- 416.37%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 28,560 19,877 13,793 6,792 30,365 22,138 15,041 53.16%
PBT 6,572 4,705 3,920 2,731 2,125 1,783 1,181 213.04%
Tax -1,604 -1,069 -665 -397 -1,564 -1,289 -722 70.01%
NP 4,968 3,636 3,255 2,334 561 494 459 387.18%
-
NP to SH 4,968 3,636 3,255 2,334 561 494 459 387.18%
-
Tax Rate 24.41% 22.72% 16.96% 14.54% 73.60% 72.29% 61.13% -
Total Cost 23,592 16,241 10,538 4,458 29,804 21,644 14,582 37.69%
-
Net Worth 147,262 145,113 144,038 144,038 140,813 141,888 141,888 2.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 147,262 145,113 144,038 144,038 140,813 141,888 141,888 2.50%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.39% 18.29% 23.60% 34.36% 1.85% 2.23% 3.05% -
ROE 3.37% 2.51% 2.26% 1.62% 0.40% 0.35% 0.32% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.57 18.49 12.83 6.32 28.25 20.60 13.99 53.18%
EPS 4.62 3.38 3.03 2.17 0.52 0.46 0.43 384.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.34 1.31 1.32 1.32 2.50%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.72 18.59 12.90 6.35 28.41 20.71 14.07 53.17%
EPS 4.65 3.40 3.04 2.18 0.52 0.46 0.43 386.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3575 1.3474 1.3474 1.3172 1.3273 1.3273 2.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.93 6.00 5.70 5.94 5.80 6.00 5.86 -
P/RPS 22.32 32.45 44.42 94.01 20.53 29.13 41.88 -34.19%
P/EPS 128.31 177.38 188.23 273.56 1,111.32 1,305.56 1,372.33 -79.31%
EY 0.78 0.56 0.53 0.37 0.09 0.08 0.07 396.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.44 4.25 4.43 4.43 4.55 4.44 -1.65%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 27/08/19 30/05/19 26/02/19 27/11/18 27/08/18 -
Price 6.17 6.00 5.74 5.76 5.69 6.03 5.98 -
P/RPS 23.22 32.45 44.73 91.16 20.14 29.28 42.74 -33.34%
P/EPS 133.50 177.38 189.55 265.27 1,090.24 1,312.09 1,400.43 -79.04%
EY 0.75 0.56 0.53 0.38 0.09 0.08 0.07 383.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.44 4.28 4.30 4.34 4.57 4.53 -0.44%

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