[RAPID] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -13.55%
YoY- 338.69%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 30,801 26,945 27,388 34,624 25,717 26,030 28,517 1.29%
PBT 6,989 4,903 4,002 3,818 1,787 -14,124 6,451 1.34%
Tax -1,801 -1,908 -1,560 -1,278 -1,208 -2,039 -810 14.23%
NP 5,188 2,995 2,442 2,540 579 -16,163 5,641 -1.38%
-
NP to SH 5,188 2,995 2,442 2,540 579 -16,163 5,998 -2.38%
-
Tax Rate 25.77% 38.91% 38.98% 33.47% 67.60% - 12.56% -
Total Cost 25,613 23,950 24,946 32,084 25,138 42,193 22,876 1.89%
-
Net Worth 155,862 147,262 144,038 141,888 117,389 115,184 131,742 2.83%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 155,862 147,262 144,038 141,888 117,389 115,184 131,742 2.83%
NOSH 107,491 107,491 107,491 106,896 87,604 87,261 87,246 3.53%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.84% 11.12% 8.92% 7.34% 2.25% -62.09% 19.78% -
ROE 3.33% 2.03% 1.70% 1.79% 0.49% -14.03% 4.55% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 28.65 25.07 25.48 32.21 29.36 29.83 32.69 -2.17%
EPS 4.83 2.79 2.27 2.36 0.66 -18.52 6.87 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.34 1.32 1.34 1.32 1.51 -0.67%
Adjusted Per Share Value based on latest NOSH - 106,896
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 28.81 25.21 25.62 32.39 24.06 24.35 26.68 1.28%
EPS 4.85 2.80 2.28 2.38 0.54 -15.12 5.61 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.458 1.3776 1.3474 1.3273 1.0981 1.0775 1.2324 2.83%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 7.51 5.70 5.94 5.67 5.62 6.00 5.29 -
P/RPS 26.21 22.74 23.31 17.60 19.14 20.11 16.18 8.36%
P/EPS 155.60 204.57 261.47 239.95 850.32 -32.39 76.95 12.43%
EY 0.64 0.49 0.38 0.42 0.12 -3.09 1.30 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.18 4.16 4.43 4.30 4.19 4.55 3.50 6.74%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 15/06/20 30/05/19 28/05/18 19/05/17 19/05/16 29/05/15 -
Price 7.98 5.70 5.76 5.85 5.70 5.97 5.62 -
P/RPS 27.85 22.74 22.61 18.16 19.42 20.01 17.19 8.36%
P/EPS 165.34 204.57 253.54 247.57 862.43 -32.23 81.75 12.44%
EY 0.60 0.49 0.39 0.40 0.12 -3.10 1.22 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 4.16 4.30 4.43 4.25 4.52 3.72 6.72%

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