[RAPID] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 100.69%
YoY- 171.68%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 34,624 31,429 28,380 26,416 25,717 24,986 25,947 21.22%
PBT 3,818 4,089 2,341 2,687 1,787 -320 -371 -
Tax -1,278 -1,151 -1,231 -1,525 -1,208 -1,321 -1,887 -22.89%
NP 2,540 2,938 1,110 1,162 579 -1,641 -2,258 -
-
NP to SH 2,540 2,938 1,110 1,162 579 -1,641 -2,258 -
-
Tax Rate 33.47% 28.15% 52.58% 56.75% 67.60% - - -
Total Cost 32,084 28,491 27,270 25,254 25,138 26,627 28,205 8.97%
-
Net Worth 141,888 141,103 137,896 137,896 117,389 116,302 114,655 15.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 141,888 141,103 137,896 137,896 117,389 116,302 114,655 15.28%
NOSH 106,896 106,896 106,896 106,896 87,604 87,445 86,206 15.43%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.34% 9.35% 3.91% 4.40% 2.25% -6.57% -8.70% -
ROE 1.79% 2.08% 0.80% 0.84% 0.49% -1.41% -1.97% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.21 29.40 26.55 24.71 29.36 28.57 30.10 4.62%
EPS 2.36 2.75 1.04 1.09 0.66 -1.88 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.29 1.29 1.34 1.33 1.33 -0.50%
Adjusted Per Share Value based on latest NOSH - 106,896
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.39 29.40 26.55 24.71 24.06 23.37 24.27 21.23%
EPS 2.38 2.75 1.04 1.09 0.54 -1.54 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3273 1.32 1.29 1.29 1.0981 1.088 1.0725 15.28%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.67 5.70 5.53 5.77 5.62 5.78 5.75 -
P/RPS 17.60 19.39 20.83 23.35 19.14 20.23 19.10 -5.31%
P/EPS 239.95 207.39 532.56 530.80 850.32 -308.00 -219.53 -
EY 0.42 0.48 0.19 0.19 0.12 -0.32 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 4.32 4.29 4.47 4.19 4.35 4.32 -0.30%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 27/11/17 22/08/17 19/05/17 27/02/17 23/11/16 -
Price 5.85 5.74 5.62 5.73 5.70 5.71 5.81 -
P/RPS 18.16 19.52 21.17 23.19 19.42 19.98 19.30 -3.98%
P/EPS 247.57 208.84 541.22 527.12 862.43 -304.27 -221.82 -
EY 0.40 0.48 0.18 0.19 0.12 -0.33 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.35 4.36 4.44 4.25 4.29 4.37 0.91%

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