[RAPID] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -25.53%
YoY- 636.03%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 34,535 30,637 26,816 26,502 29,517 30,413 25,888 4.53%
PBT 4,658 2,788 2,970 6,273 2,377 4,100 552 38.82%
Tax -2,589 -1,184 -1,850 -1,425 -1,718 -1,433 -1,557 8.13%
NP 2,069 1,604 1,120 4,848 658 2,666 -1,005 -
-
NP to SH 2,069 696 1,120 4,848 658 2,666 -1,005 -
-
Tax Rate 55.58% 42.47% 62.29% 22.72% 72.28% 34.95% 282.07% -
Total Cost 32,466 29,033 25,696 21,654 28,858 27,746 26,893 2.93%
-
Net Worth 160,344 156,937 147,262 145,113 141,888 137,896 116,606 5.02%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 160,344 156,937 147,262 145,113 141,888 137,896 116,606 5.02%
NOSH 107,491 107,491 107,491 107,491 107,491 106,896 87,674 3.18%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.99% 5.24% 4.18% 18.29% 2.23% 8.77% -3.88% -
ROE 1.29% 0.44% 0.76% 3.34% 0.46% 1.93% -0.86% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 32.31 28.50 24.95 24.66 27.46 28.45 29.53 1.39%
EPS 1.94 0.65 1.04 4.51 0.61 2.65 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.46 1.37 1.35 1.32 1.29 1.33 1.86%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 32.31 28.66 25.09 24.79 27.61 28.45 24.22 4.53%
EPS 1.94 0.65 1.05 4.54 0.62 2.49 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4999 1.4681 1.3776 1.3575 1.3273 1.29 1.0908 5.02%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 17.50 8.52 5.37 6.00 6.00 5.53 5.75 -
P/RPS 54.17 29.89 21.53 24.34 21.85 19.44 19.47 17.04%
P/EPS 904.15 1,315.84 515.38 133.03 979.17 221.68 -501.45 -
EY 0.11 0.08 0.19 0.75 0.10 0.45 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 5.84 3.92 4.44 4.55 4.29 4.32 16.51%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 19/05/23 19/11/21 24/11/20 22/11/19 27/11/18 27/11/17 23/11/16 -
Price 18.98 9.98 6.45 6.00 6.03 5.62 5.81 -
P/RPS 58.75 35.01 25.85 24.34 21.96 19.75 19.68 18.32%
P/EPS 980.62 1,541.33 619.03 133.03 984.07 225.28 -506.69 -
EY 0.10 0.06 0.16 0.75 0.10 0.44 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.65 6.84 4.71 4.44 4.57 4.36 4.37 17.76%

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