[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 13.56%
YoY- -80.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 19,877 13,793 6,792 30,365 22,138 15,041 9,567 62.75%
PBT 4,705 3,920 2,731 2,125 1,783 1,181 854 211.61%
Tax -1,069 -665 -397 -1,564 -1,289 -722 -402 91.82%
NP 3,636 3,255 2,334 561 494 459 452 300.96%
-
NP to SH 3,636 3,255 2,334 561 494 459 452 300.96%
-
Tax Rate 22.72% 16.96% 14.54% 73.60% 72.29% 61.13% 47.07% -
Total Cost 16,241 10,538 4,458 29,804 21,644 14,582 9,115 46.92%
-
Net Worth 145,113 144,038 144,038 140,813 141,888 141,888 141,888 1.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 145,113 144,038 144,038 140,813 141,888 141,888 141,888 1.50%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 106,896 0.37%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.29% 23.60% 34.36% 1.85% 2.23% 3.05% 4.72% -
ROE 2.51% 2.26% 1.62% 0.40% 0.35% 0.32% 0.32% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.49 12.83 6.32 28.25 20.60 13.99 8.90 62.74%
EPS 3.38 3.03 2.17 0.52 0.46 0.43 0.42 301.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.31 1.32 1.32 1.32 1.50%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.59 12.90 6.35 28.41 20.71 14.07 8.95 62.72%
EPS 3.40 3.05 2.18 0.52 0.46 0.43 0.42 302.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3575 1.3475 1.3475 1.3173 1.3273 1.3273 1.3273 1.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 6.00 5.70 5.94 5.80 6.00 5.86 5.67 -
P/RPS 32.45 44.42 94.01 20.53 29.13 41.88 63.71 -36.19%
P/EPS 177.38 188.23 273.56 1,111.32 1,305.56 1,372.33 1,348.40 -74.10%
EY 0.56 0.53 0.37 0.09 0.08 0.07 0.07 299.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.25 4.43 4.43 4.55 4.44 4.30 2.15%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 27/08/19 30/05/19 26/02/19 27/11/18 27/08/18 28/05/18 -
Price 6.00 5.74 5.76 5.69 6.03 5.98 5.85 -
P/RPS 32.45 44.73 91.16 20.14 29.28 42.74 65.73 -37.50%
P/EPS 177.38 189.55 265.27 1,090.24 1,312.09 1,400.43 1,391.20 -74.63%
EY 0.56 0.53 0.38 0.09 0.08 0.07 0.07 299.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.28 4.30 4.34 4.57 4.53 4.43 0.15%

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