[RAPID] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 195.72%
YoY- 162.04%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 8,619 9,070 7,368 6,372 5,570 7,106 6,669 18.59%
PBT 1,015 449 1,500 1,125 -733 795 600 41.83%
Tax -75 -251 -550 -275 -155 -545 -233 -52.93%
NP 940 198 950 850 -888 250 367 86.88%
-
NP to SH 940 198 950 850 -888 250 367 86.88%
-
Tax Rate 7.39% 55.90% 36.67% 24.44% - 68.55% 38.83% -
Total Cost 7,679 8,872 6,418 5,522 6,458 6,856 6,302 14.04%
-
Net Worth 141,103 137,896 137,896 117,389 116,302 114,655 115,342 14.34%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 141,103 137,896 137,896 117,389 116,302 114,655 115,342 14.34%
NOSH 106,896 106,896 106,896 87,604 87,445 86,206 87,380 14.34%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.91% 2.18% 12.89% 13.34% -15.94% 3.52% 5.50% -
ROE 0.67% 0.14% 0.69% 0.72% -0.76% 0.22% 0.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.06 8.48 6.89 7.27 6.37 8.24 7.63 3.71%
EPS 0.88 0.19 0.89 0.94 -1.02 0.29 0.42 63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.29 1.34 1.33 1.33 1.32 0.00%
Adjusted Per Share Value based on latest NOSH - 87,604
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.06 8.48 6.89 5.96 5.21 6.65 6.24 18.54%
EPS 0.88 0.19 0.89 0.80 -0.83 0.23 0.34 88.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.29 1.0982 1.088 1.0726 1.079 14.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.70 5.53 5.77 5.62 5.78 5.75 5.94 -
P/RPS 70.69 65.18 83.71 77.27 90.74 69.76 77.83 -6.19%
P/EPS 648.20 2,985.54 649.26 579.22 -569.18 1,982.76 1,414.29 -40.47%
EY 0.15 0.03 0.15 0.17 -0.18 0.05 0.07 65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.29 4.47 4.19 4.35 4.32 4.50 -2.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 22/08/17 19/05/17 27/02/17 23/11/16 19/08/16 -
Price 5.74 5.62 5.73 5.70 5.71 5.81 5.75 -
P/RPS 71.19 66.24 83.13 78.37 89.64 70.48 75.34 -3.69%
P/EPS 652.75 3,034.13 644.75 587.46 -562.29 2,003.45 1,369.05 -38.88%
EY 0.15 0.03 0.16 0.17 -0.18 0.05 0.07 65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 4.36 4.44 4.25 4.29 4.37 4.36 -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