[RAPID] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 404.35%
YoY- -37.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 30,637 26,816 26,502 29,517 30,413 25,888 28,210 1.38%
PBT 2,788 2,970 6,273 2,377 4,100 552 -18,617 -
Tax -1,184 -1,850 -1,425 -1,718 -1,433 -1,557 -1,508 -3.94%
NP 1,604 1,120 4,848 658 2,666 -1,005 -20,125 -
-
NP to SH 696 1,120 4,848 658 2,666 -1,005 -20,125 -
-
Tax Rate 42.47% 62.29% 22.72% 72.28% 34.95% 282.07% - -
Total Cost 29,033 25,696 21,654 28,858 27,746 26,893 48,335 -8.13%
-
Net Worth 156,937 147,262 145,113 141,888 137,896 116,606 118,058 4.85%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 156,937 147,262 145,113 141,888 137,896 116,606 118,058 4.85%
NOSH 107,491 107,491 107,491 107,491 106,896 87,674 87,450 3.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.24% 4.18% 18.29% 2.23% 8.77% -3.88% -71.34% -
ROE 0.44% 0.76% 3.34% 0.46% 1.93% -0.86% -17.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 28.50 24.95 24.66 27.46 28.45 29.53 32.26 -2.04%
EPS 0.65 1.04 4.51 0.61 2.65 -1.15 -23.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.37 1.35 1.32 1.29 1.33 1.35 1.31%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 28.66 25.09 24.79 27.61 28.45 24.22 26.39 1.38%
EPS 0.65 1.05 4.54 0.62 2.65 -0.94 -18.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4681 1.3776 1.3575 1.3273 1.29 1.0908 1.1044 4.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 8.52 5.37 6.00 6.00 5.53 5.75 6.33 -
P/RPS 29.89 21.53 24.34 21.85 19.44 19.47 19.62 7.26%
P/EPS 1,315.84 515.38 133.03 979.17 221.68 -501.45 -27.51 -
EY 0.08 0.19 0.75 0.10 0.45 -0.20 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 3.92 4.44 4.55 4.29 4.32 4.69 3.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 24/11/20 22/11/19 27/11/18 27/11/17 23/11/16 30/11/15 -
Price 9.98 6.45 6.00 6.03 5.62 5.81 6.01 -
P/RPS 35.01 25.85 24.34 21.96 19.75 19.68 18.63 11.07%
P/EPS 1,541.33 619.03 133.03 984.07 225.28 -506.69 -26.12 -
EY 0.06 0.16 0.75 0.10 0.44 -0.20 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.84 4.71 4.44 4.57 4.36 4.37 4.45 7.42%

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