[RAPID] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -10.56%
YoY- 86.59%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 31,584 27,189 30,068 20,712 27,168 38,268 25,488 3.35%
PBT 61,600 2,674 3,080 4,244 10,924 3,416 4,500 49.52%
Tax -6,184 -1,376 -1,684 -2,804 -1,588 -1,608 -1,100 30.40%
NP 55,416 1,298 1,396 1,440 9,336 1,808 3,400 53.59%
-
NP to SH 55,416 1,298 1,396 1,440 9,336 1,808 3,400 53.59%
-
Tax Rate 10.04% 51.46% 54.68% 66.07% 14.54% 47.07% 24.44% -
Total Cost -23,832 25,890 28,672 19,272 17,832 36,460 22,088 -
-
Net Worth 173,172 159,275 155,862 147,262 144,038 141,888 117,389 6.15%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 173,172 159,275 155,862 147,262 144,038 141,888 117,389 6.15%
NOSH 106,896 107,491 107,491 107,491 107,491 106,896 87,604 3.10%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 175.46% 4.78% 4.64% 6.95% 34.36% 4.72% 13.34% -
ROE 32.00% 0.82% 0.90% 0.98% 6.48% 1.27% 2.90% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.55 25.44 27.97 19.27 25.27 35.60 29.09 0.24%
EPS 51.84 1.21 -1.24 1.32 8.68 1.68 3.76 49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.45 1.37 1.34 1.32 1.34 2.96%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.55 25.44 28.13 19.38 25.42 35.80 23.84 3.35%
EPS 51.84 1.21 1.31 1.35 8.73 1.69 3.18 53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.4581 1.3776 1.3475 1.3273 1.0982 6.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 24.60 13.86 7.51 5.70 5.94 5.67 5.62 -
P/RPS 83.26 54.49 26.85 29.58 23.50 15.93 19.32 25.18%
P/EPS 47.45 1,140.85 578.27 425.49 68.39 337.10 144.80 -15.76%
EY 2.11 0.09 0.17 0.24 1.46 0.30 0.69 18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.19 9.30 5.18 4.16 4.43 4.30 4.19 21.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/11/23 17/11/22 24/05/21 15/06/20 30/05/19 28/05/18 19/05/17 -
Price 28.00 15.78 7.98 5.70 5.76 5.85 5.70 -
P/RPS 94.77 62.04 28.53 29.58 22.79 16.43 19.59 27.42%
P/EPS 54.01 1,298.89 614.46 425.49 66.32 347.80 146.87 -14.25%
EY 1.85 0.08 0.16 0.24 1.51 0.29 0.68 16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.28 10.59 5.50 4.16 4.30 4.43 4.25 24.06%

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