[RAPID] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.25%
YoY- 279.05%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,517 30,082 38,268 31,430 30,413 27,480 25,488 10.26%
PBT 2,377 2,362 3,416 4,092 4,100 5,250 4,500 -34.62%
Tax -1,718 -1,444 -1,608 -1,152 -1,433 -1,646 -1,100 34.57%
NP 658 918 1,808 2,940 2,666 3,604 3,400 -66.50%
-
NP to SH 658 918 1,808 2,940 2,666 3,604 3,400 -66.50%
-
Tax Rate 72.28% 61.13% 47.07% 28.15% 34.95% 31.35% 24.44% -
Total Cost 28,858 29,164 36,460 28,490 27,746 23,876 22,088 19.49%
-
Net Worth 141,888 141,888 141,888 141,103 137,896 137,896 117,389 13.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 141,888 141,888 141,888 141,103 137,896 137,896 117,389 13.45%
NOSH 107,491 107,491 106,896 106,896 106,896 106,896 87,604 14.59%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.23% 3.05% 4.72% 9.35% 8.77% 13.11% 13.34% -
ROE 0.46% 0.65% 1.27% 2.08% 1.93% 2.61% 2.90% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.46 27.99 35.60 29.40 28.45 25.71 29.09 -3.76%
EPS 0.61 0.86 1.68 2.92 2.65 3.38 3.76 -70.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.32 1.32 1.29 1.29 1.34 -0.99%
Adjusted Per Share Value based on latest NOSH - 106,896
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.61 28.14 35.80 29.40 28.45 25.71 23.84 10.27%
EPS 0.62 0.86 1.69 2.92 2.65 3.38 3.18 -66.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3273 1.3273 1.3273 1.32 1.29 1.29 1.0982 13.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 6.00 5.86 5.67 5.70 5.53 5.77 5.62 -
P/RPS 21.85 20.94 15.93 19.39 19.44 22.45 19.32 8.54%
P/EPS 979.17 686.16 337.10 207.25 221.68 171.14 144.80 257.18%
EY 0.10 0.15 0.30 0.48 0.45 0.58 0.69 -72.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.44 4.30 4.32 4.29 4.47 4.19 5.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 28/05/18 27/02/18 27/11/17 22/08/17 19/05/17 -
Price 6.03 5.98 5.85 5.74 5.62 5.73 5.70 -
P/RPS 21.96 21.37 16.43 19.52 19.75 22.29 19.59 7.90%
P/EPS 984.07 700.22 347.80 208.70 225.28 169.95 146.87 254.99%
EY 0.10 0.14 0.29 0.48 0.44 0.59 0.68 -72.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 4.53 4.43 4.35 4.36 4.44 4.25 4.95%

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