[RAPID] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 14.61%
YoY- 108.33%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 7,686 5,981 7,002 5,475 7,368 6,669 7,195 1.10%
PBT 605 396 1,189 328 1,500 600 -13,704 -
Tax -205 -204 -268 -321 -550 -233 -471 -12.93%
NP 400 192 921 7 950 367 -14,175 -
-
NP to SH 400 192 921 7 950 367 -14,175 -
-
Tax Rate 33.88% 51.52% 22.54% 97.87% 36.67% 38.83% - -
Total Cost 7,286 5,789 6,081 5,468 6,418 6,302 21,370 -16.40%
-
Net Worth 155,862 147,262 144,038 141,888 137,896 115,342 117,177 4.86%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 155,862 147,262 144,038 141,888 137,896 115,342 117,177 4.86%
NOSH 107,491 107,491 107,491 107,491 106,896 87,380 87,446 3.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.20% 3.21% 13.15% 0.13% 12.89% 5.50% -197.01% -
ROE 0.26% 0.13% 0.64% 0.00% 0.69% 0.32% -12.10% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.15 5.56 6.51 5.09 6.89 7.63 8.23 -2.31%
EPS 0.37 0.18 0.86 0.01 0.89 0.42 -16.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.34 1.32 1.29 1.32 1.34 1.32%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.15 5.56 6.51 5.09 6.85 6.20 6.69 1.11%
EPS 0.37 0.18 0.86 0.01 0.88 0.34 -13.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.34 1.32 1.2829 1.073 1.0901 4.86%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 7.95 5.69 5.70 5.86 5.77 5.94 6.10 -
P/RPS 111.18 102.26 87.50 115.05 83.71 77.83 74.14 6.97%
P/EPS 2,136.39 3,185.55 665.26 89,985.52 649.26 1,414.29 -37.63 -
EY 0.05 0.03 0.15 0.00 0.15 0.07 -2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.48 4.15 4.25 4.44 4.47 4.50 4.55 3.14%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 25/08/20 27/08/19 27/08/18 22/08/17 19/08/16 28/08/15 -
Price 8.38 5.85 5.74 5.98 5.73 5.75 6.20 -
P/RPS 117.20 105.14 88.12 117.41 83.13 75.34 75.35 7.63%
P/EPS 2,251.94 3,275.12 669.92 91,828.23 644.75 1,369.05 -38.25 -
EY 0.04 0.03 0.15 0.00 0.16 0.07 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 4.27 4.28 4.53 4.44 4.36 4.63 3.76%

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