[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.63%
YoY- -46.82%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 30,365 22,138 15,041 9,567 31,430 22,810 13,740 69.41%
PBT 2,125 1,783 1,181 854 4,092 3,075 2,625 -13.10%
Tax -1,564 -1,289 -722 -402 -1,152 -1,075 -823 53.24%
NP 561 494 459 452 2,940 2,000 1,802 -53.96%
-
NP to SH 561 494 459 452 2,940 2,000 1,802 -53.96%
-
Tax Rate 73.60% 72.29% 61.13% 47.07% 28.15% 34.96% 31.35% -
Total Cost 29,804 21,644 14,582 9,115 28,490 20,810 11,938 83.72%
-
Net Worth 140,813 141,888 141,888 141,888 141,103 137,896 137,896 1.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 140,813 141,888 141,888 141,888 141,103 137,896 137,896 1.40%
NOSH 107,491 107,491 107,491 106,896 106,896 106,896 106,896 0.36%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.85% 2.23% 3.05% 4.72% 9.35% 8.77% 13.11% -
ROE 0.40% 0.35% 0.32% 0.32% 2.08% 1.45% 1.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.25 20.60 13.99 8.90 29.40 21.34 12.85 68.83%
EPS 0.52 0.46 0.43 0.42 2.92 1.99 1.69 -54.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.32 1.32 1.32 1.29 1.29 1.02%
Adjusted Per Share Value based on latest NOSH - 106,896
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.41 20.71 14.07 8.95 29.40 21.34 12.85 69.46%
EPS 0.52 0.46 0.43 0.42 2.92 1.99 1.69 -54.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3173 1.3273 1.3273 1.3273 1.32 1.29 1.29 1.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 5.80 6.00 5.86 5.67 5.70 5.53 5.77 -
P/RPS 20.53 29.13 41.88 63.71 19.39 25.92 44.89 -40.55%
P/EPS 1,111.32 1,305.56 1,372.33 1,348.40 207.25 295.57 342.28 118.79%
EY 0.09 0.08 0.07 0.07 0.48 0.34 0.29 -54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.55 4.44 4.30 4.32 4.29 4.47 -0.59%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 27/08/18 28/05/18 27/02/18 27/11/17 22/08/17 -
Price 5.69 6.03 5.98 5.85 5.74 5.62 5.73 -
P/RPS 20.14 29.28 42.74 65.73 19.52 26.34 44.58 -41.03%
P/EPS 1,090.24 1,312.09 1,400.43 1,391.20 208.70 300.38 339.91 117.02%
EY 0.09 0.08 0.07 0.07 0.48 0.33 0.29 -54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.57 4.53 4.43 4.35 4.36 4.44 -1.50%

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