[RAPID] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.22%
YoY- 787.32%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 28,792 25,924 26,945 28,559 27,899 28,915 27,388 3.37%
PBT 4,094 4,110 4,903 6,573 5,046 4,863 4,002 1.52%
Tax -1,921 -1,844 -1,908 -1,604 -1,344 -1,507 -1,560 14.84%
NP 2,173 2,266 2,995 4,969 3,702 3,356 2,442 -7.46%
-
NP to SH 2,173 2,266 2,995 4,969 3,702 3,356 2,442 -7.46%
-
Tax Rate 46.92% 44.87% 38.91% 24.40% 26.63% 30.99% 38.98% -
Total Cost 26,619 23,658 23,950 23,590 24,197 25,559 24,946 4.41%
-
Net Worth 147,262 147,262 147,262 147,262 145,113 144,038 144,038 1.48%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 147,262 147,262 147,262 147,262 145,113 144,038 144,038 1.48%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.55% 8.74% 11.12% 17.40% 13.27% 11.61% 8.92% -
ROE 1.48% 1.54% 2.03% 3.37% 2.55% 2.33% 1.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.79 24.12 25.07 26.57 25.95 26.90 25.48 3.38%
EPS 2.02 2.11 2.79 4.62 3.44 3.12 2.27 -7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.37 1.37 1.35 1.34 1.34 1.48%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.93 24.25 25.21 26.72 26.10 27.05 25.62 3.37%
EPS 2.03 2.12 2.80 4.65 3.46 3.14 2.28 -7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3776 1.3776 1.3776 1.3575 1.3475 1.3475 1.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.37 5.69 5.70 5.93 6.00 5.70 5.94 -
P/RPS 20.05 23.59 22.74 22.32 23.12 21.19 23.31 -9.53%
P/EPS 265.64 269.91 204.57 128.28 174.22 182.57 261.47 1.05%
EY 0.38 0.37 0.49 0.78 0.57 0.55 0.38 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 4.15 4.16 4.33 4.44 4.25 4.43 -7.80%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 15/06/20 26/02/20 22/11/19 27/08/19 30/05/19 -
Price 6.45 5.85 5.70 6.17 6.00 5.74 5.76 -
P/RPS 24.08 24.26 22.74 23.22 23.12 21.34 22.61 4.27%
P/EPS 319.06 277.50 204.57 133.47 174.22 183.85 253.54 16.51%
EY 0.31 0.36 0.49 0.75 0.57 0.54 0.39 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 4.27 4.16 4.50 4.44 4.28 4.30 6.24%

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