[RAPID] QoQ Quarter Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 14.61%
YoY- 108.33%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,071 8,676 7,775 7,686 7,517 8,353 8,950 -22.81%
PBT 864 4,074 716 605 770 5,054 769 8.08%
Tax -510 -1,788 -262 -205 -421 -695 -481 3.98%
NP 354 2,286 454 400 349 4,359 288 14.76%
-
NP to SH 354 2,170 454 400 349 4,359 288 14.76%
-
Tax Rate 59.03% 43.89% 36.59% 33.88% 54.68% 13.75% 62.55% -
Total Cost 5,717 6,390 7,321 7,286 7,168 3,994 8,662 -24.21%
-
Net Worth 158,206 158,206 156,937 155,862 155,862 155,862 147,262 4.89%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 158,206 158,206 156,937 155,862 155,862 155,862 147,262 4.89%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.83% 26.35% 5.84% 5.20% 4.64% 52.18% 3.22% -
ROE 0.22% 1.37% 0.29% 0.26% 0.22% 2.80% 0.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.68 8.12 7.23 7.15 6.99 7.77 8.33 -22.54%
EPS 0.33 2.14 0.42 0.37 -0.31 4.06 0.27 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.46 1.45 1.45 1.45 1.37 5.28%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.65 8.07 7.23 7.15 6.99 7.77 8.33 -22.82%
EPS 0.33 2.02 0.42 0.37 -0.31 4.06 0.27 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4718 1.4718 1.46 1.45 1.45 1.45 1.37 4.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 10.90 9.95 8.52 7.95 7.51 6.60 5.37 -
P/RPS 191.92 122.59 117.79 111.18 107.39 84.93 64.49 107.03%
P/EPS 3,291.45 490.15 2,017.24 2,136.39 2,313.06 162.75 2,004.26 39.23%
EY 0.03 0.20 0.05 0.05 0.04 0.61 0.05 -28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.36 6.72 5.84 5.48 5.18 4.55 3.92 52.25%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 25/02/22 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 -
Price 11.98 9.43 9.98 8.38 7.98 7.40 6.45 -
P/RPS 210.94 116.19 137.98 117.20 114.11 95.23 77.47 95.11%
P/EPS 3,617.57 464.53 2,362.91 2,251.94 2,457.82 182.48 2,407.36 31.22%
EY 0.03 0.22 0.04 0.04 0.04 0.55 0.04 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.09 6.37 6.84 5.78 5.50 5.10 4.71 43.47%

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