[RAPID] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -10.21%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,915 27,388 30,163 30,759 32,731 34,624 31,429 -5.42%
PBT 4,863 4,002 2,125 2,799 2,646 3,818 4,089 12.28%
Tax -1,507 -1,560 -1,565 -1,365 -1,049 -1,278 -1,151 19.74%
NP 3,356 2,442 560 1,434 1,597 2,540 2,938 9.29%
-
NP to SH 3,356 2,442 560 1,434 1,597 2,540 2,938 9.29%
-
Tax Rate 30.99% 38.98% 73.65% 48.77% 39.64% 33.47% 28.15% -
Total Cost 25,559 24,946 29,603 29,325 31,134 32,084 28,491 -7.00%
-
Net Worth 144,038 144,038 140,813 141,888 141,888 141,888 141,103 1.38%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 144,038 144,038 140,813 141,888 141,888 141,888 141,103 1.38%
NOSH 107,491 107,491 107,491 107,491 107,491 106,896 106,896 0.37%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.61% 8.92% 1.86% 4.66% 4.88% 7.34% 9.35% -
ROE 2.33% 1.70% 0.40% 1.01% 1.13% 1.79% 2.08% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.90 25.48 28.06 28.62 30.45 32.21 29.40 -5.76%
EPS 3.12 2.27 0.52 1.33 1.49 2.36 2.75 8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.31 1.32 1.32 1.32 1.32 1.01%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 27.05 25.62 28.22 28.77 30.62 32.39 29.40 -5.41%
EPS 3.14 2.28 0.52 1.34 1.49 2.38 2.75 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3474 1.3474 1.3172 1.3273 1.3273 1.3273 1.32 1.38%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.70 5.94 5.80 6.00 5.86 5.67 5.70 -
P/RPS 21.19 23.31 20.67 20.97 19.24 17.60 19.39 6.11%
P/EPS 182.57 261.47 1,113.30 449.75 394.43 239.95 207.39 -8.16%
EY 0.55 0.38 0.09 0.22 0.25 0.42 0.48 9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.43 4.43 4.55 4.44 4.30 4.32 -1.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 26/02/19 27/11/18 27/08/18 28/05/18 27/02/18 -
Price 5.74 5.76 5.69 6.03 5.98 5.85 5.74 -
P/RPS 21.34 22.61 20.28 21.07 19.64 18.16 19.52 6.14%
P/EPS 183.85 253.54 1,092.19 452.00 402.50 247.57 208.84 -8.16%
EY 0.54 0.39 0.09 0.22 0.25 0.40 0.48 8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 4.30 4.34 4.57 4.53 4.43 4.35 -1.07%

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