[RAPID] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 1413.54%
YoY- 227.01%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 7,775 7,686 7,517 8,353 8,950 5,981 5,178 31.09%
PBT 716 605 770 5,054 769 396 1,061 -23.04%
Tax -262 -205 -421 -695 -481 -204 -701 -48.08%
NP 454 400 349 4,359 288 192 360 16.70%
-
NP to SH 454 400 349 4,359 288 192 360 16.70%
-
Tax Rate 36.59% 33.88% 54.68% 13.75% 62.55% 51.52% 66.07% -
Total Cost 7,321 7,286 7,168 3,994 8,662 5,789 4,818 32.13%
-
Net Worth 156,937 155,862 155,862 155,862 147,262 147,262 147,262 4.32%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 156,937 155,862 155,862 155,862 147,262 147,262 147,262 4.32%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.84% 5.20% 4.64% 52.18% 3.22% 3.21% 6.95% -
ROE 0.29% 0.26% 0.22% 2.80% 0.20% 0.13% 0.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.23 7.15 6.99 7.77 8.33 5.56 4.82 31.00%
EPS 0.42 0.37 -0.31 4.06 0.27 0.18 0.33 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.45 1.45 1.37 1.37 1.37 4.32%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.23 7.15 6.99 7.77 8.33 5.56 4.82 31.00%
EPS 0.42 0.37 -0.31 4.06 0.27 0.18 0.33 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.45 1.45 1.37 1.37 1.37 4.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 8.52 7.95 7.51 6.60 5.37 5.69 5.70 -
P/RPS 117.79 111.18 107.39 84.93 64.49 102.26 118.33 -0.30%
P/EPS 2,017.24 2,136.39 2,313.06 162.75 2,004.26 3,185.55 1,701.94 11.98%
EY 0.05 0.05 0.04 0.61 0.05 0.03 0.06 -11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 5.48 5.18 4.55 3.92 4.15 4.16 25.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 25/08/20 15/06/20 -
Price 9.98 8.38 7.98 7.40 6.45 5.85 5.70 -
P/RPS 137.98 117.20 114.11 95.23 77.47 105.14 118.33 10.77%
P/EPS 2,362.91 2,251.94 2,457.82 182.48 2,407.36 3,275.12 1,701.94 24.42%
EY 0.04 0.04 0.04 0.55 0.04 0.03 0.06 -23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.84 5.78 5.50 5.10 4.71 4.27 4.16 39.26%

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