[RAPID] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.0%
YoY- 279.48%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 22,324 27,586 30,082 27,480 24,620 28,990 29,632 -4.60%
PBT 2,918 7,840 2,362 5,250 -762 -30,618 17,778 -25.98%
Tax -1,814 -1,330 -1,444 -1,646 -1,246 -1,344 -1,828 -0.12%
NP 1,104 6,510 918 3,604 -2,008 -31,962 15,950 -35.89%
-
NP to SH 1,104 6,510 918 3,604 -2,008 -31,962 15,950 -35.89%
-
Tax Rate 62.17% 16.96% 61.13% 31.35% - - 10.28% -
Total Cost 21,220 21,076 29,164 23,876 26,628 60,952 13,682 7.58%
-
Net Worth 147,262 144,038 141,888 137,896 115,241 117,147 130,150 2.07%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 147,262 144,038 141,888 137,896 115,241 117,147 130,150 2.07%
NOSH 107,491 107,491 107,491 106,896 87,304 87,423 87,349 3.51%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.95% 23.60% 3.05% 13.11% -8.16% -110.25% 53.83% -
ROE 0.75% 4.52% 0.65% 2.61% -1.74% -27.28% 12.26% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.77 25.66 27.99 25.71 28.20 33.16 33.92 -7.84%
EPS 1.02 6.06 0.86 3.38 -2.30 -36.56 18.26 -38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.32 1.29 1.32 1.34 1.49 -1.38%
Adjusted Per Share Value based on latest NOSH - 106,896
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.88 25.81 28.14 25.71 23.03 27.12 27.72 -4.60%
EPS 1.03 6.09 0.86 3.38 -1.88 -29.90 14.92 -35.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3475 1.3273 1.29 1.0781 1.0959 1.2175 2.07%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 5.69 5.70 5.86 5.77 5.94 6.10 4.96 -
P/RPS 27.40 22.21 20.94 22.45 21.06 18.40 14.62 11.02%
P/EPS 554.01 94.12 686.16 171.14 -258.26 -16.68 27.16 65.22%
EY 0.18 1.06 0.15 0.58 -0.39 -5.99 3.68 -39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.15 4.25 4.44 4.47 4.50 4.55 3.33 3.73%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 27/08/19 27/08/18 22/08/17 19/08/16 28/08/15 27/08/14 -
Price 5.85 5.74 5.98 5.73 5.75 6.20 6.01 -
P/RPS 28.17 22.37 21.37 22.29 20.39 18.70 17.72 8.02%
P/EPS 569.59 94.78 700.22 169.95 -250.00 -16.96 32.91 60.76%
EY 0.18 1.06 0.14 0.59 -0.40 -5.90 3.04 -37.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.28 4.53 4.44 4.36 4.63 4.03 0.96%

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