[RAPID] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.63%
YoY- -75.3%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,793 6,792 30,365 22,138 15,041 9,567 31,430 -42.33%
PBT 3,920 2,731 2,125 1,783 1,181 854 4,092 -2.82%
Tax -665 -397 -1,564 -1,289 -722 -402 -1,152 -30.74%
NP 3,255 2,334 561 494 459 452 2,940 7.04%
-
NP to SH 3,255 2,334 561 494 459 452 2,940 7.04%
-
Tax Rate 16.96% 14.54% 73.60% 72.29% 61.13% 47.07% 28.15% -
Total Cost 10,538 4,458 29,804 21,644 14,582 9,115 28,490 -48.56%
-
Net Worth 144,038 144,038 140,813 141,888 141,888 141,888 141,103 1.38%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 144,038 144,038 140,813 141,888 141,888 141,888 141,103 1.38%
NOSH 107,491 107,491 107,491 107,491 107,491 106,896 106,896 0.37%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 23.60% 34.36% 1.85% 2.23% 3.05% 4.72% 9.35% -
ROE 2.26% 1.62% 0.40% 0.35% 0.32% 0.32% 2.08% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.83 6.32 28.25 20.60 13.99 8.90 29.40 -42.55%
EPS 3.03 2.17 0.52 0.46 0.43 0.42 2.92 2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.31 1.32 1.32 1.32 1.32 1.01%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.90 6.35 28.41 20.71 14.07 8.95 29.40 -42.34%
EPS 3.05 2.18 0.52 0.46 0.43 0.42 2.92 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3475 1.3475 1.3173 1.3273 1.3273 1.3273 1.32 1.38%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.70 5.94 5.80 6.00 5.86 5.67 5.70 -
P/RPS 44.42 94.01 20.53 29.13 41.88 63.71 19.39 74.04%
P/EPS 188.23 273.56 1,111.32 1,305.56 1,372.33 1,348.40 207.25 -6.23%
EY 0.53 0.37 0.09 0.08 0.07 0.07 0.48 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.43 4.43 4.55 4.44 4.30 4.32 -1.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 26/02/19 27/11/18 27/08/18 28/05/18 27/02/18 -
Price 5.74 5.76 5.69 6.03 5.98 5.85 5.74 -
P/RPS 44.73 91.16 20.14 29.28 42.74 65.73 19.52 74.07%
P/EPS 189.55 265.27 1,090.24 1,312.09 1,400.43 1,391.20 208.70 -6.23%
EY 0.53 0.38 0.09 0.08 0.07 0.07 0.48 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 4.30 4.34 4.57 4.53 4.43 4.35 -1.07%

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