[RAPID] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 24.9%
YoY- 95.0%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 19,877 22,138 22,810 19,416 21,158 20,706 17,130 2.50%
PBT 4,705 1,783 3,075 414 -13,963 16,883 1,082 27.74%
Tax -1,069 -1,289 -1,075 -1,168 -1,131 -1,031 1,509 -
NP 3,636 494 2,000 -754 -15,094 15,852 2,591 5.80%
-
NP to SH 3,636 494 2,000 -754 -15,094 16,035 2,591 5.80%
-
Tax Rate 22.72% 72.29% 34.96% 282.13% - 6.11% -139.46% -
Total Cost 16,241 21,644 20,810 20,170 36,252 4,854 14,539 1.86%
-
Net Worth 145,113 141,888 137,896 116,606 118,058 139,665 122,547 2.85%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 145,113 141,888 137,896 116,606 118,058 139,665 122,547 2.85%
NOSH 107,491 107,491 106,896 87,674 87,450 88,395 87,533 3.48%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.29% 2.23% 8.77% -3.88% -71.34% 76.56% 15.13% -
ROE 2.51% 0.35% 1.45% -0.65% -12.79% 11.48% 2.11% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.49 20.60 21.34 22.15 24.19 23.42 19.57 -0.94%
EPS 3.38 0.46 1.99 -0.86 -17.26 18.14 2.96 2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.32 1.29 1.33 1.35 1.58 1.40 -0.60%
Adjusted Per Share Value based on latest NOSH - 86,206
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.59 20.71 21.34 18.16 19.79 19.37 16.02 2.50%
EPS 3.40 0.46 1.99 -0.71 -14.12 15.00 2.42 5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3575 1.3273 1.29 1.0908 1.1044 1.3065 1.1464 2.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 6.00 6.00 5.53 5.75 6.33 6.17 3.69 -
P/RPS 32.45 29.13 25.92 25.96 26.16 26.34 18.86 9.46%
P/EPS 177.38 1,305.56 295.57 -668.60 -36.67 34.01 124.66 6.05%
EY 0.56 0.08 0.34 -0.15 -2.73 2.94 0.80 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.55 4.29 4.32 4.69 3.91 2.64 9.04%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 27/11/18 27/11/17 23/11/16 30/11/15 27/11/14 27/11/13 -
Price 6.00 6.03 5.62 5.81 6.01 6.13 3.77 -
P/RPS 32.45 29.28 26.34 26.24 24.84 26.17 19.26 9.07%
P/EPS 177.38 1,312.09 300.38 -675.58 -34.82 33.79 127.36 5.67%
EY 0.56 0.08 0.33 -0.15 -2.87 2.96 0.79 -5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.57 4.36 4.37 4.45 3.88 2.69 8.70%

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