[RAPID] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 86.38%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 18,989 22,421 25,744 26,608 30,477 29,567 28,465 -23.59%
PBT 16,641 9,325 17,590 14,919 19,285 4,450 4,659 133.12%
Tax -4,047 -2,568 -3,510 -2,578 -3,980 -2,751 -2,077 55.81%
NP 12,594 6,757 14,080 12,341 15,305 1,699 2,582 186.78%
-
NP to SH 12,594 6,757 14,080 12,341 15,305 1,699 2,582 186.78%
-
Tax Rate 24.32% 27.54% 19.95% 17.28% 20.64% 61.82% 44.58% -
Total Cost 6,395 15,664 11,664 14,267 15,172 27,868 25,883 -60.52%
-
Net Worth 186,006 166,758 174,241 172,103 173,172 159,275 160,344 10.37%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 186,006 166,758 174,241 172,103 173,172 159,275 160,344 10.37%
NOSH 106,900 106,896 106,896 106,896 106,896 106,896 107,491 -0.36%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 66.32% 30.14% 54.69% 46.38% 50.22% 5.75% 9.07% -
ROE 6.77% 4.05% 8.08% 7.17% 8.84% 1.07% 1.61% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.76 20.97 24.08 24.89 28.51 27.66 26.63 -23.61%
EPS 11.78 6.32 13.17 11.54 14.32 1.59 2.42 186.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.56 1.63 1.61 1.62 1.49 1.50 10.37%
Adjusted Per Share Value based on latest NOSH - 106,900
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.76 20.97 24.08 24.89 28.51 27.66 26.63 -23.61%
EPS 11.78 6.32 13.17 11.54 14.32 1.59 2.42 186.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.5599 1.6299 1.6099 1.6199 1.4899 1.4999 10.37%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.67 0.865 0.785 28.48 24.60 21.38 17.50 -
P/RPS 3.77 4.12 3.26 114.42 86.28 77.30 65.72 -85.04%
P/EPS 5.69 13.68 5.96 246.69 171.82 1,345.17 724.51 -96.01%
EY 17.58 7.31 16.78 0.41 0.58 0.07 0.14 2385.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.48 17.69 15.19 14.35 11.67 -89.56%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 30/08/24 20/05/24 20/02/24 24/11/23 29/08/23 19/05/23 -
Price 0.665 0.705 0.71 1.17 28.00 23.48 18.98 -
P/RPS 3.74 3.36 2.95 4.70 98.21 84.89 71.28 -85.90%
P/EPS 5.64 11.15 5.39 10.13 195.56 1,477.30 785.78 -96.24%
EY 17.72 8.97 18.55 9.87 0.51 0.07 0.13 2524.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.44 0.73 17.28 15.76 12.65 -90.27%

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