[RAPID] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
15-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -39.73%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 28,462 28,792 25,924 26,945 28,559 27,899 28,915 -1.04%
PBT 7,280 4,094 4,110 4,903 6,573 5,046 4,863 30.70%
Tax -2,081 -1,921 -1,844 -1,908 -1,604 -1,344 -1,507 23.88%
NP 5,199 2,173 2,266 2,995 4,969 3,702 3,356 33.70%
-
NP to SH 5,199 2,173 2,266 2,995 4,969 3,702 3,356 33.70%
-
Tax Rate 28.59% 46.92% 44.87% 38.91% 24.40% 26.63% 30.99% -
Total Cost 23,263 26,619 23,658 23,950 23,590 24,197 25,559 -6.05%
-
Net Worth 155,862 147,262 147,262 147,262 147,262 145,113 144,038 5.37%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 155,862 147,262 147,262 147,262 147,262 145,113 144,038 5.37%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.27% 7.55% 8.74% 11.12% 17.40% 13.27% 11.61% -
ROE 3.34% 1.48% 1.54% 2.03% 3.37% 2.55% 2.33% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.48 26.79 24.12 25.07 26.57 25.95 26.90 -1.03%
EPS 4.84 2.02 2.11 2.79 4.62 3.44 3.12 33.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.37 1.37 1.37 1.35 1.34 5.37%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.63 26.93 24.25 25.21 26.72 26.10 27.05 -1.03%
EPS 4.86 2.03 2.12 2.80 4.65 3.46 3.14 33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4581 1.3776 1.3776 1.3776 1.3776 1.3575 1.3475 5.37%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 6.60 5.37 5.69 5.70 5.93 6.00 5.70 -
P/RPS 24.93 20.05 23.59 22.74 22.32 23.12 21.19 11.39%
P/EPS 136.46 265.64 269.91 204.57 128.28 174.22 182.57 -17.56%
EY 0.73 0.38 0.37 0.49 0.78 0.57 0.55 20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 3.92 4.15 4.16 4.33 4.44 4.25 4.63%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 24/11/20 25/08/20 15/06/20 26/02/20 22/11/19 27/08/19 -
Price 7.40 6.45 5.85 5.70 6.17 6.00 5.74 -
P/RPS 27.95 24.08 24.26 22.74 23.22 23.12 21.34 19.61%
P/EPS 153.00 319.06 277.50 204.57 133.47 174.22 183.85 -11.47%
EY 0.65 0.31 0.36 0.49 0.75 0.57 0.54 13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 4.71 4.27 4.16 4.50 4.44 4.28 12.33%

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