[RAPID] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 47.0%
YoY- 279.05%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 28,485 28,560 30,365 31,430 25,165 27,715 28,584 -0.05%
PBT 7,281 6,572 2,125 4,092 -239 -15,043 12,396 -8.47%
Tax -2,082 -1,604 -1,564 -1,152 -1,324 -1,557 -1,059 11.91%
NP 5,199 4,968 561 2,940 -1,563 -16,600 11,337 -12.17%
-
NP to SH 5,199 4,968 561 2,940 -1,642 -17,128 11,694 -12.62%
-
Tax Rate 28.59% 24.41% 73.60% 28.15% - - 8.54% -
Total Cost 23,286 23,592 29,804 28,490 26,728 44,315 17,247 5.12%
-
Net Worth 155,862 147,262 140,813 141,103 116,302 119,959 137,851 2.06%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 155,862 147,262 140,813 141,103 116,302 119,959 137,851 2.06%
NOSH 107,491 107,491 107,491 106,896 87,445 90,194 90,098 2.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 18.25% 17.39% 1.85% 9.35% -6.21% -59.90% 39.66% -
ROE 3.34% 3.37% 0.40% 2.08% -1.41% -14.28% 8.48% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.50 26.57 28.25 29.40 28.78 30.73 31.73 -2.95%
EPS 4.84 4.62 0.52 2.92 -1.58 -18.99 12.97 -15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.31 1.32 1.33 1.33 1.53 -0.89%
Adjusted Per Share Value based on latest NOSH - 106,896
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.65 26.72 28.41 29.40 23.54 25.93 26.74 -0.05%
EPS 4.86 4.65 0.52 2.92 -1.54 -16.02 10.94 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4581 1.3776 1.3173 1.32 1.088 1.1222 1.2896 2.06%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 6.60 5.93 5.80 5.70 5.78 5.98 6.13 -
P/RPS 24.91 22.32 20.53 19.39 20.08 19.46 19.32 4.32%
P/EPS 136.46 128.31 1,111.32 207.25 -307.82 -31.49 47.23 19.32%
EY 0.73 0.78 0.09 0.48 -0.32 -3.18 2.12 -16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.33 4.43 4.32 4.35 4.50 4.01 2.12%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 26/02/19 27/02/18 27/02/17 24/02/16 27/02/15 -
Price 7.40 6.17 5.69 5.74 5.71 6.13 5.94 -
P/RPS 27.92 23.22 20.14 19.52 19.84 19.95 18.72 6.88%
P/EPS 153.00 133.50 1,090.24 208.70 -304.09 -32.28 45.77 22.25%
EY 0.65 0.75 0.09 0.48 -0.33 -3.10 2.19 -18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 4.50 4.34 4.35 4.29 4.61 3.88 4.65%

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