[RAPID] QoQ Annualized Quarter 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- 404.35%
YoY- -37.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 26,814 24,284 31,654 30,637 30,406 30,068 28,485 -3.96%
PBT 2,880 3,456 6,165 2,788 2,748 3,080 7,281 -46.20%
Tax -1,428 -2,040 -2,676 -1,184 -1,250 -1,684 -2,082 -22.28%
NP 1,452 1,416 3,489 1,604 1,498 1,396 5,199 -57.37%
-
NP to SH 1,452 1,416 2,693 696 138 1,396 5,199 -57.37%
-
Tax Rate 49.58% 59.03% 43.41% 42.47% 45.49% 54.68% 28.59% -
Total Cost 25,362 22,868 28,165 29,033 28,908 28,672 23,286 5.87%
-
Net Worth 158,206 158,206 158,206 156,937 155,862 155,862 155,862 1.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 158,206 158,206 158,206 156,937 155,862 155,862 155,862 1.00%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.42% 5.83% 11.02% 5.24% 4.93% 4.64% 18.25% -
ROE 0.92% 0.90% 1.70% 0.44% 0.09% 0.90% 3.34% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.08 22.72 29.61 28.50 28.29 27.97 26.50 -3.61%
EPS 1.36 1.32 3.26 0.65 0.12 -1.24 4.84 -57.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.48 1.46 1.45 1.45 1.45 1.37%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.08 22.72 29.61 28.66 28.44 28.13 26.65 -3.97%
EPS 1.36 1.32 3.26 0.65 0.13 1.31 4.86 -57.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.48 1.4681 1.4581 1.4581 1.4581 1.00%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 12.78 10.90 9.95 8.52 7.95 7.51 6.60 -
P/RPS 50.95 47.98 33.60 29.89 28.10 26.85 24.91 61.34%
P/EPS 940.87 822.86 394.96 1,315.84 6,192.43 578.27 136.46 263.53%
EY 0.11 0.12 0.25 0.08 0.02 0.17 0.73 -71.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.64 7.36 6.72 5.84 5.48 5.18 4.55 53.52%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 20/05/22 25/02/22 19/11/21 24/08/21 24/05/21 25/02/21 -
Price 13.18 11.98 9.43 9.98 8.38 7.98 7.40 -
P/RPS 52.54 52.74 31.85 35.01 29.62 28.53 27.92 52.59%
P/EPS 970.31 904.39 374.32 1,541.33 6,527.37 614.46 153.00 243.78%
EY 0.10 0.11 0.27 0.06 0.02 0.16 0.65 -71.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.91 8.09 6.37 6.84 5.78 5.50 5.10 45.20%

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