[RAPID] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -90.11%
YoY- -87.5%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 24,584 28,660 30,406 22,324 27,586 30,082 27,480 -1.69%
PBT 28,506 4,352 2,748 2,918 7,840 2,362 5,250 29.69%
Tax -3,002 -2,389 -1,250 -1,814 -1,330 -1,444 -1,646 9.67%
NP 25,504 1,963 1,498 1,104 6,510 918 3,604 35.08%
-
NP to SH 25,504 1,963 138 1,104 6,510 918 3,604 35.08%
-
Tax Rate 10.53% 54.89% 45.49% 62.17% 16.96% 61.13% 31.35% -
Total Cost -920 26,697 28,908 21,220 21,076 29,164 23,876 -
-
Net Worth 172,103 160,344 155,862 147,262 144,038 141,888 137,896 3.46%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 172,103 160,344 155,862 147,262 144,038 141,888 137,896 3.46%
NOSH 106,896 107,491 107,491 107,491 107,491 107,491 106,896 0.00%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 103.74% 6.85% 4.93% 4.95% 23.60% 3.05% 13.11% -
ROE 14.82% 1.22% 0.09% 0.75% 4.52% 0.65% 2.61% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.00 26.81 28.29 20.77 25.66 27.99 25.71 -1.69%
EPS 23.86 1.84 0.12 1.02 6.06 0.86 3.38 35.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.50 1.45 1.37 1.34 1.32 1.29 3.46%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.00 26.81 28.44 20.88 25.81 28.14 25.71 -1.69%
EPS 23.86 1.84 0.13 1.03 6.09 0.86 3.37 35.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6099 1.4999 1.458 1.3776 1.3474 1.3273 1.29 3.46%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 28.48 15.96 7.95 5.69 5.70 5.86 5.77 -
P/RPS 123.84 59.53 28.10 27.40 22.21 20.94 22.45 30.01%
P/EPS 119.37 869.11 6,192.43 554.01 94.12 686.16 171.14 -5.38%
EY 0.84 0.12 0.02 0.18 1.06 0.15 0.58 5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.69 10.64 5.48 4.15 4.25 4.44 4.47 23.54%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 20/02/24 28/02/23 24/08/21 25/08/20 27/08/19 27/08/18 22/08/17 -
Price 1.17 17.02 8.38 5.85 5.74 5.98 5.73 -
P/RPS 5.09 63.48 29.62 28.17 22.37 21.37 22.29 -20.30%
P/EPS 4.90 926.84 6,527.37 569.59 94.78 700.22 169.95 -42.01%
EY 20.39 0.11 0.02 0.18 1.06 0.14 0.59 72.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 11.35 5.78 4.27 4.28 4.53 4.44 -24.22%

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