[RAPID] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 336.07%
YoY- -3.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 28,559 27,899 28,915 27,388 30,163 30,759 32,731 -8.66%
PBT 6,573 5,046 4,863 4,002 2,125 2,799 2,646 83.11%
Tax -1,604 -1,344 -1,507 -1,560 -1,565 -1,365 -1,049 32.62%
NP 4,969 3,702 3,356 2,442 560 1,434 1,597 112.68%
-
NP to SH 4,969 3,702 3,356 2,442 560 1,434 1,597 112.68%
-
Tax Rate 24.40% 26.63% 30.99% 38.98% 73.65% 48.77% 39.64% -
Total Cost 23,590 24,197 25,559 24,946 29,603 29,325 31,134 -16.84%
-
Net Worth 147,262 145,113 144,038 144,038 140,813 141,888 141,888 2.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 147,262 145,113 144,038 144,038 140,813 141,888 141,888 2.50%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.40% 13.27% 11.61% 8.92% 1.86% 4.66% 4.88% -
ROE 3.37% 2.55% 2.33% 1.70% 0.40% 1.01% 1.13% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.57 25.95 26.90 25.48 28.06 28.62 30.45 -8.66%
EPS 4.62 3.44 3.12 2.27 0.52 1.33 1.49 112.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.34 1.31 1.32 1.32 2.50%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.72 26.10 27.05 25.62 28.22 28.77 30.62 -8.65%
EPS 4.65 3.46 3.14 2.28 0.52 1.34 1.49 113.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3575 1.3474 1.3474 1.3172 1.3273 1.3273 2.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.93 6.00 5.70 5.94 5.80 6.00 5.86 -
P/RPS 22.32 23.12 21.19 23.31 20.67 20.97 19.24 10.37%
P/EPS 128.28 174.22 182.57 261.47 1,113.30 449.75 394.43 -52.61%
EY 0.78 0.57 0.55 0.38 0.09 0.22 0.25 113.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.44 4.25 4.43 4.43 4.55 4.44 -1.65%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 27/08/19 30/05/19 26/02/19 27/11/18 27/08/18 -
Price 6.17 6.00 5.74 5.76 5.69 6.03 5.98 -
P/RPS 23.22 23.12 21.34 22.61 20.28 21.07 19.64 11.77%
P/EPS 133.47 174.22 183.85 253.54 1,092.19 452.00 402.50 -51.99%
EY 0.75 0.57 0.54 0.39 0.09 0.22 0.25 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.44 4.28 4.30 4.34 4.57 4.53 -0.44%

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