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

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 377.97%
YoY- -50.22%
Quarter Report
View:
Show?
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 8,676 8,353 8,683 8,023 8,619 5,570 6,557 4.77%
PBT 4,074 5,054 1,868 341 1,015 -733 -1,079 -
Tax -1,788 -695 -535 -275 -75 -155 -426 26.97%
NP 2,286 4,359 1,333 66 940 -888 -1,505 -
-
NP to SH 2,170 4,359 1,333 66 940 -888 -2,033 -
-
Tax Rate 43.89% 13.75% 28.64% 80.65% 7.39% - - -
Total Cost 6,390 3,994 7,350 7,957 7,679 6,458 8,062 -3.79%
-
Net Worth 158,206 155,862 147,262 140,813 141,103 116,302 157,202 0.10%
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 158,206 155,862 147,262 140,813 141,103 116,302 157,202 0.10%
NOSH 107,491 107,491 107,491 107,491 106,896 87,445 118,197 -1.56%
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 26.35% 52.18% 15.35% 0.82% 10.91% -15.94% -22.95% -
ROE 1.37% 2.80% 0.91% 0.05% 0.67% -0.76% -1.29% -
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 8.12 7.77 8.08 7.46 8.06 6.37 5.55 6.54%
EPS 2.14 4.06 1.24 0.06 0.88 -1.02 -1.72 -
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 8.07 7.77 8.08 7.46 8.02 5.18 6.10 4.77%
EPS 2.02 4.06 1.24 0.06 0.87 -0.83 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4718 1.45 1.37 1.31 1.3127 1.082 1.4625 0.10%
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 122.59 84.93 73.41 77.71 70.69 90.74 107.80 2.16%
P/EPS 490.15 162.75 478.19 9,446.20 648.20 -569.18 -347.67 -
EY 0.20 0.61 0.21 0.01 0.15 -0.18 -0.29 -
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 116.19 95.23 76.38 76.23 71.19 89.64 110.50 0.83%
P/EPS 464.53 182.48 497.54 9,267.05 652.75 -562.29 -356.40 -
EY 0.22 0.55 0.20 0.01 0.15 -0.18 -0.28 -
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