[RAPID] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 0.15%
YoY- -34.89%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 30,208 31,654 31,331 32,506 30,801 28,462 28,792 3.25%
PBT 6,259 6,165 7,145 7,198 6,989 7,280 4,094 32.74%
Tax -2,765 -2,676 -1,583 -1,802 -1,801 -2,081 -1,921 27.50%
NP 3,494 3,489 5,562 5,396 5,188 5,199 2,173 37.28%
-
NP to SH 3,378 3,373 5,562 5,396 5,188 5,199 2,173 34.23%
-
Tax Rate 44.18% 43.41% 22.16% 25.03% 25.77% 28.59% 46.92% -
Total Cost 26,714 28,165 25,769 27,110 25,613 23,263 26,619 0.23%
-
Net Worth 158,206 158,206 156,937 155,862 155,862 155,862 147,262 4.89%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 158,206 158,206 156,937 155,862 155,862 155,862 147,262 4.89%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.57% 11.02% 17.75% 16.60% 16.84% 18.27% 7.55% -
ROE 2.14% 2.13% 3.54% 3.46% 3.33% 3.34% 1.48% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 28.26 29.61 29.15 30.24 28.65 26.48 26.79 3.62%
EPS 3.16 3.16 5.17 5.02 4.83 4.84 2.02 34.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.46 1.45 1.45 1.45 1.37 5.28%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 28.10 29.45 29.15 30.24 28.65 26.48 26.79 3.23%
EPS 3.14 3.14 5.17 5.02 4.83 4.84 2.02 34.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4718 1.4718 1.46 1.45 1.45 1.45 1.37 4.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 10.90 9.95 8.52 7.95 7.51 6.60 5.37 -
P/RPS 38.57 33.60 29.23 26.29 26.21 24.93 20.05 54.73%
P/EPS 344.93 315.33 164.66 158.37 155.60 136.46 265.64 19.04%
EY 0.29 0.32 0.61 0.63 0.64 0.73 0.38 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.36 6.72 5.84 5.48 5.18 4.55 3.92 52.25%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 25/02/22 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 -
Price 11.98 9.43 9.98 8.38 7.98 7.40 6.45 -
P/RPS 42.39 31.85 34.24 27.71 27.85 27.95 24.08 45.84%
P/EPS 379.11 298.85 192.87 166.93 165.34 153.00 319.06 12.19%
EY 0.26 0.33 0.52 0.60 0.60 0.65 0.31 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.09 6.37 6.84 5.78 5.50 5.10 4.71 43.47%

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