[RAPID] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 286.93%
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 31,654 28,485 28,560 30,365 31,430 25,165 27,715 2.23%
PBT 6,165 7,281 6,572 2,125 4,092 -239 -15,043 -
Tax -2,676 -2,082 -1,604 -1,564 -1,152 -1,324 -1,557 9.43%
NP 3,489 5,199 4,968 561 2,940 -1,563 -16,600 -
-
NP to SH 2,693 5,199 4,968 561 2,940 -1,642 -17,128 -
-
Tax Rate 43.41% 28.59% 24.41% 73.60% 28.15% - - -
Total Cost 28,165 23,286 23,592 29,804 28,490 26,728 44,315 -7.26%
-
Net Worth 158,206 155,862 147,262 140,813 141,103 116,302 119,959 4.71%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 158,206 155,862 147,262 140,813 141,103 116,302 119,959 4.71%
NOSH 107,491 107,491 107,491 107,491 106,896 87,445 90,194 2.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.02% 18.25% 17.39% 1.85% 9.35% -6.21% -59.90% -
ROE 1.70% 3.34% 3.37% 0.40% 2.08% -1.41% -14.28% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.61 26.50 26.57 28.25 29.40 28.78 30.73 -0.61%
EPS 3.26 4.84 4.62 0.52 2.92 -1.58 -18.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.37 1.31 1.32 1.33 1.33 1.79%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.61 26.65 26.72 28.41 29.40 23.54 25.93 2.23%
EPS 3.26 4.86 4.65 0.52 2.92 -1.54 -16.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.4581 1.3776 1.3173 1.32 1.088 1.1222 4.71%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 9.95 6.60 5.93 5.80 5.70 5.78 5.98 -
P/RPS 33.60 24.91 22.32 20.53 19.39 20.08 19.46 9.52%
P/EPS 394.96 136.46 128.31 1,111.32 207.25 -307.82 -31.49 -
EY 0.25 0.73 0.78 0.09 0.48 -0.32 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.72 4.55 4.33 4.43 4.32 4.35 4.50 6.90%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 26/02/20 26/02/19 27/02/18 27/02/17 24/02/16 -
Price 9.43 7.40 6.17 5.69 5.74 5.71 6.13 -
P/RPS 31.85 27.92 23.22 20.14 19.52 19.84 19.95 8.10%
P/EPS 374.32 153.00 133.50 1,090.24 208.70 -304.09 -32.28 -
EY 0.27 0.65 0.75 0.09 0.48 -0.33 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.37 5.10 4.50 4.34 4.35 4.29 4.61 5.53%

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