[RAPID] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 3.08%
YoY- 155.96%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 25,744 28,465 31,331 28,792 27,899 30,759 28,380 -1.48%
PBT 17,590 4,659 7,145 4,094 5,046 2,799 2,341 36.35%
Tax -3,510 -2,077 -1,583 -1,921 -1,344 -1,365 -1,231 17.47%
NP 14,080 2,582 5,562 2,173 3,702 1,434 1,110 47.78%
-
NP to SH 14,080 2,582 5,562 2,173 3,702 1,434 1,110 47.78%
-
Tax Rate 19.95% 44.58% 22.16% 46.92% 26.63% 48.77% 52.58% -
Total Cost 11,664 25,883 25,769 26,619 24,197 29,325 27,270 -12.24%
-
Net Worth 174,241 160,344 156,937 147,262 145,113 141,888 137,896 3.66%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 174,241 160,344 156,937 147,262 145,113 141,888 137,896 3.66%
NOSH 106,896 107,491 107,491 107,491 107,491 107,491 106,896 0.00%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 54.69% 9.07% 17.75% 7.55% 13.27% 4.66% 3.91% -
ROE 8.08% 1.61% 3.54% 1.48% 2.55% 1.01% 0.80% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.08 26.63 29.15 26.79 25.95 28.62 26.55 -1.49%
EPS 13.17 2.42 5.17 2.02 3.44 1.33 1.04 47.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.50 1.46 1.37 1.35 1.32 1.29 3.66%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.08 26.63 29.31 26.93 26.10 28.77 26.55 -1.49%
EPS 13.17 2.42 5.20 2.03 3.46 1.34 1.04 47.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6299 1.4999 1.4681 1.3776 1.3575 1.3273 1.29 3.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.785 17.50 8.52 5.37 6.00 6.00 5.53 -
P/RPS 3.26 65.72 29.23 20.05 23.12 20.97 20.83 -24.81%
P/EPS 5.96 724.51 164.66 265.64 174.22 449.75 532.56 -49.87%
EY 16.78 0.14 0.61 0.38 0.57 0.22 0.19 99.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 11.67 5.84 3.92 4.44 4.55 4.29 -28.59%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/05/24 19/05/23 19/11/21 24/11/20 22/11/19 27/11/18 27/11/17 -
Price 0.71 18.98 9.98 6.45 6.00 6.03 5.62 -
P/RPS 2.95 71.28 34.24 24.08 23.12 21.07 21.17 -26.14%
P/EPS 5.39 785.78 192.87 319.06 174.22 452.00 541.22 -50.77%
EY 18.55 0.13 0.52 0.31 0.57 0.22 0.18 103.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 12.65 6.84 4.71 4.44 4.57 4.36 -29.71%

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