[RAPID] YoY Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 101.54%
YoY- -27.11%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 12,292 28,660 15,203 11,162 13,793 15,041 13,740 -1.69%
PBT 14,253 4,352 1,374 1,459 3,920 1,181 2,625 29.69%
Tax -1,501 -2,389 -625 -907 -665 -722 -823 9.67%
NP 12,752 1,963 749 552 3,255 459 1,802 35.08%
-
NP to SH 12,752 1,963 69 552 3,255 459 1,802 35.08%
-
Tax Rate 10.53% 54.89% 45.49% 62.17% 16.96% 61.13% 31.35% -
Total Cost -460 26,697 14,454 10,610 10,538 14,582 11,938 -
-
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 7.41% 1.22% 0.04% 0.37% 2.26% 0.32% 1.31% -
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 11.50 26.81 14.14 10.38 12.83 13.99 12.85 -1.69%
EPS 11.93 1.84 0.06 0.51 3.03 0.43 1.69 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 11.50 26.81 14.22 10.44 12.90 14.07 12.85 -1.69%
EPS 11.93 1.84 0.06 0.52 3.04 0.43 1.69 35.03%
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 247.67 59.53 56.21 54.80 44.42 41.88 44.89 30.01%
P/EPS 238.74 869.11 12,384.86 1,108.02 188.23 1,372.33 342.28 -5.38%
EY 0.42 0.12 0.01 0.09 0.53 0.07 0.29 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 10.17 63.48 59.25 56.34 44.73 42.74 44.58 -20.31%
P/EPS 9.81 926.84 13,054.73 1,139.17 189.55 1,400.43 339.91 -42.00%
EY 10.20 0.11 0.01 0.09 0.53 0.07 0.29 72.83%
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