[RAPID] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -24.34%
YoY- -32.48%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 30,801 28,462 28,792 25,924 26,945 28,559 27,899 6.81%
PBT 6,989 7,280 4,094 4,110 4,903 6,573 5,046 24.22%
Tax -1,801 -2,081 -1,921 -1,844 -1,908 -1,604 -1,344 21.52%
NP 5,188 5,199 2,173 2,266 2,995 4,969 3,702 25.20%
-
NP to SH 5,188 5,199 2,173 2,266 2,995 4,969 3,702 25.20%
-
Tax Rate 25.77% 28.59% 46.92% 44.87% 38.91% 24.40% 26.63% -
Total Cost 25,613 23,263 26,619 23,658 23,950 23,590 24,197 3.86%
-
Net Worth 155,862 155,862 147,262 147,262 147,262 147,262 145,113 4.87%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 155,862 155,862 147,262 147,262 147,262 147,262 145,113 4.87%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 16.84% 18.27% 7.55% 8.74% 11.12% 17.40% 13.27% -
ROE 3.33% 3.34% 1.48% 1.54% 2.03% 3.37% 2.55% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.65 26.48 26.79 24.12 25.07 26.57 25.95 6.81%
EPS 4.83 4.84 2.02 2.11 2.79 4.62 3.44 25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.37 1.37 1.37 1.37 1.35 4.87%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.81 26.62 26.93 24.25 25.21 26.72 26.10 6.80%
EPS 4.85 4.86 2.03 2.12 2.80 4.65 3.46 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.458 1.458 1.3776 1.3776 1.3776 1.3776 1.3575 4.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 7.51 6.60 5.37 5.69 5.70 5.93 6.00 -
P/RPS 26.21 24.93 20.05 23.59 22.74 22.32 23.12 8.71%
P/EPS 155.60 136.46 265.64 269.91 204.57 128.28 174.22 -7.25%
EY 0.64 0.73 0.38 0.37 0.49 0.78 0.57 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.18 4.55 3.92 4.15 4.16 4.33 4.44 10.81%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 25/02/21 24/11/20 25/08/20 15/06/20 26/02/20 22/11/19 -
Price 7.98 7.40 6.45 5.85 5.70 6.17 6.00 -
P/RPS 27.85 27.95 24.08 24.26 22.74 23.22 23.12 13.19%
P/EPS 165.34 153.00 319.06 277.50 204.57 133.47 174.22 -3.42%
EY 0.60 0.65 0.31 0.36 0.49 0.75 0.57 3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 5.10 4.71 4.27 4.16 4.50 4.44 15.32%

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