[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 415.9%
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 20,392 13,407 6,071 31,654 22,978 15,203 7,517 94.39%
PBT 2,006 1,440 864 6,165 2,091 1,374 770 89.22%
Tax -1,032 -714 -510 -2,676 -888 -625 -421 81.70%
NP 974 726 354 3,489 1,203 749 349 98.10%
-
NP to SH 974 726 354 2,693 522 69 349 98.10%
-
Tax Rate 51.45% 49.58% 59.03% 43.41% 42.47% 45.49% 54.68% -
Total Cost 19,418 12,681 5,717 28,165 21,775 14,454 7,168 94.21%
-
Net Worth 159,275 158,206 158,206 158,206 156,937 155,862 155,862 1.45%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 159,275 158,206 158,206 158,206 156,937 155,862 155,862 1.45%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.78% 5.42% 5.83% 11.02% 5.24% 4.93% 4.64% -
ROE 0.61% 0.46% 0.22% 1.70% 0.33% 0.04% 0.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.08 12.54 5.68 29.61 21.38 14.14 6.99 95.19%
EPS 0.91 0.68 0.33 3.26 0.49 0.06 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.48 1.48 1.46 1.45 1.45 1.82%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.08 12.54 5.68 29.61 21.49 14.22 7.03 94.45%
EPS 0.91 0.68 0.33 2.52 0.49 0.06 0.33 96.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4899 1.48 1.48 1.48 1.4681 1.458 1.458 1.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 13.86 12.78 10.90 9.95 8.52 7.95 7.51 -
P/RPS 72.66 101.90 191.92 33.60 39.86 56.21 107.39 -22.91%
P/EPS 1,521.14 1,881.73 3,291.45 394.96 1,754.45 12,384.86 2,313.06 -24.35%
EY 0.07 0.05 0.03 0.25 0.06 0.01 0.04 45.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.30 8.64 7.36 6.72 5.84 5.48 5.18 47.66%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 22/08/22 20/05/22 25/02/22 19/11/21 24/08/21 24/05/21 -
Price 15.78 13.18 11.98 9.43 9.98 8.38 7.98 -
P/RPS 82.72 105.09 210.94 31.85 46.69 59.25 114.11 -19.28%
P/EPS 1,731.86 1,940.63 3,617.57 374.32 2,055.10 13,054.73 2,457.82 -20.79%
EY 0.06 0.05 0.03 0.27 0.05 0.01 0.04 31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.59 8.91 8.09 6.37 6.84 5.78 5.50 54.70%

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