[RAPID] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 800.82%
YoY- 386.8%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 22,421 25,744 26,608 30,477 29,567 28,465 28,661 -15.11%
PBT 9,325 17,590 14,919 19,285 4,450 4,659 5,223 47.22%
Tax -2,568 -3,510 -2,578 -3,980 -2,751 -2,077 -2,387 4.99%
NP 6,757 14,080 12,341 15,305 1,699 2,582 2,836 78.48%
-
NP to SH 6,757 14,080 12,341 15,305 1,699 2,582 2,836 78.48%
-
Tax Rate 27.54% 19.95% 17.28% 20.64% 61.82% 44.58% 45.70% -
Total Cost 15,664 11,664 14,267 15,172 27,868 25,883 25,825 -28.36%
-
Net Worth 166,758 174,241 172,103 173,172 159,275 160,344 160,344 2.65%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 166,758 174,241 172,103 173,172 159,275 160,344 160,344 2.65%
NOSH 106,896 106,896 106,896 106,896 106,896 107,491 107,491 -0.36%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 30.14% 54.69% 46.38% 50.22% 5.75% 9.07% 9.89% -
ROE 4.05% 8.08% 7.17% 8.84% 1.07% 1.61% 1.77% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.97 24.08 24.89 28.51 27.66 26.63 26.81 -15.12%
EPS 6.32 13.17 11.54 14.32 1.59 2.42 2.65 78.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.63 1.61 1.62 1.49 1.50 1.50 2.65%
Adjusted Per Share Value based on latest NOSH - 106,896
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.97 24.08 24.89 28.51 27.66 26.63 26.81 -15.12%
EPS 6.32 13.17 11.54 14.32 1.59 2.42 2.65 78.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5599 1.6299 1.6099 1.6199 1.4899 1.4999 1.4999 2.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.865 0.785 28.48 24.60 21.38 17.50 15.96 -
P/RPS 4.12 3.26 114.42 86.28 77.30 65.72 59.53 -83.17%
P/EPS 13.68 5.96 246.69 171.82 1,345.17 724.51 601.58 -91.99%
EY 7.31 16.78 0.41 0.58 0.07 0.14 0.17 1130.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 17.69 15.19 14.35 11.67 10.64 -86.14%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 20/05/24 20/02/24 24/11/23 29/08/23 19/05/23 28/02/23 -
Price 0.705 0.71 1.17 28.00 23.48 18.98 17.02 -
P/RPS 3.36 2.95 4.70 98.21 84.89 71.28 63.48 -85.92%
P/EPS 11.15 5.39 10.13 195.56 1,477.30 785.78 641.53 -93.30%
EY 8.97 18.55 9.87 0.51 0.07 0.13 0.16 1368.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.73 17.28 15.76 12.65 11.35 -88.39%

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