[RAPID] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 800.82%
YoY- 386.8%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 18,989 30,477 30,208 29,070 30,801 26,945 27,388 -6.43%
PBT 16,641 19,285 6,259 6,079 6,989 4,903 4,002 29.53%
Tax -4,047 -3,980 -2,765 -2,819 -1,801 -1,908 -1,560 18.89%
NP 12,594 15,305 3,494 3,260 5,188 2,995 2,442 34.70%
-
NP to SH 12,594 15,305 3,378 3,144 5,188 2,995 2,442 34.70%
-
Tax Rate 24.32% 20.64% 44.18% 46.37% 25.77% 38.91% 38.98% -
Total Cost 6,395 15,172 26,714 25,810 25,613 23,950 24,946 -21.90%
-
Net Worth 186,006 173,172 158,206 159,275 155,862 147,262 144,038 4.75%
Dividend
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 186,006 173,172 158,206 159,275 155,862 147,262 144,038 4.75%
NOSH 106,900 106,896 107,491 107,491 107,491 107,491 107,491 -0.10%
Ratio Analysis
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 66.32% 50.22% 11.57% 11.21% 16.84% 11.12% 8.92% -
ROE 6.77% 8.84% 2.14% 1.97% 3.33% 2.03% 1.70% -
Per Share
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 17.76 28.51 28.26 27.19 28.65 25.07 25.48 -6.34%
EPS 11.78 14.32 3.16 2.94 4.83 2.79 2.27 34.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.62 1.48 1.49 1.45 1.37 1.34 4.85%
Adjusted Per Share Value based on latest NOSH - 106,896
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 17.76 28.51 28.26 27.19 28.81 25.21 25.62 -6.43%
EPS 11.78 14.32 3.16 2.94 4.85 2.80 2.28 34.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.6199 1.48 1.4899 1.458 1.3776 1.3474 4.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
Date 30/09/24 29/09/23 31/03/22 30/09/22 31/03/21 31/03/20 29/03/19 -
Price 0.67 24.60 10.90 13.86 7.51 5.70 5.94 -
P/RPS 3.77 86.28 38.57 50.97 26.21 22.74 23.31 -28.16%
P/EPS 5.69 171.82 344.93 471.24 155.60 204.57 261.47 -50.09%
EY 17.58 0.58 0.29 0.21 0.64 0.49 0.38 100.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 15.19 7.36 9.30 5.18 4.16 4.43 -35.67%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 30/09/22 31/03/21 31/03/20 31/03/19 CAGR
Date 27/11/24 24/11/23 20/05/22 17/11/22 24/05/21 15/06/20 30/05/19 -
Price 0.665 28.00 11.98 15.78 7.98 5.70 5.76 -
P/RPS 3.74 98.21 42.39 58.03 27.85 22.74 22.61 -27.87%
P/EPS 5.64 195.56 379.11 536.52 165.34 204.57 253.54 -49.89%
EY 17.72 0.51 0.26 0.19 0.60 0.49 0.39 99.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 17.28 8.09 10.59 5.50 4.16 4.30 -35.63%

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