[RAPID] YoY Cumulative 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- 151.77%
YoY- 162.04%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,178 6,792 9,567 6,372 5,641 7,298 7,647 -6.28%
PBT 1,061 2,731 854 1,125 -982 -1,605 4,350 -20.93%
Tax -701 -397 -402 -275 -388 -201 -454 7.50%
NP 360 2,334 452 850 -1,370 -1,806 3,896 -32.73%
-
NP to SH 360 2,334 452 850 -1,370 -1,806 3,896 -32.73%
-
Tax Rate 66.07% 14.54% 47.07% 24.44% - - 10.44% -
Total Cost 4,818 4,458 9,115 5,522 7,011 9,104 3,751 4.25%
-
Net Worth 147,262 144,038 141,888 117,389 115,184 131,742 125,790 2.65%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 147,262 144,038 141,888 117,389 115,184 131,742 125,790 2.65%
NOSH 107,491 107,491 106,896 87,604 87,261 87,246 87,354 3.51%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.95% 34.36% 4.72% 13.34% -24.29% -24.75% 50.95% -
ROE 0.24% 1.62% 0.32% 0.72% -1.19% -1.37% 3.10% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.82 6.32 8.90 7.27 6.46 8.36 8.75 -9.45%
EPS 0.33 2.17 0.42 0.94 -1.57 -2.07 4.46 -35.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.32 1.34 1.32 1.51 1.44 -0.82%
Adjusted Per Share Value based on latest NOSH - 87,604
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.84 6.35 8.95 5.96 5.28 6.83 7.15 -6.29%
EPS 0.34 2.18 0.42 0.80 -1.28 -1.69 3.64 -32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3475 1.3273 1.0982 1.0775 1.2324 1.1767 2.65%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 5.70 5.94 5.67 5.62 6.00 5.29 4.48 -
P/RPS 118.33 94.01 63.71 77.27 92.81 63.24 51.18 14.97%
P/EPS 1,701.94 273.56 1,348.40 579.22 -382.17 -255.56 100.45 60.19%
EY 0.06 0.37 0.07 0.17 -0.26 -0.39 1.00 -37.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.16 4.43 4.30 4.19 4.55 3.50 3.11 4.96%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 15/06/20 30/05/19 28/05/18 19/05/17 19/05/16 29/05/15 30/05/14 -
Price 5.70 5.76 5.85 5.70 5.97 5.62 4.68 -
P/RPS 118.33 91.16 65.73 78.37 92.35 67.19 53.46 14.14%
P/EPS 1,701.94 265.27 1,391.20 587.46 -380.25 -271.50 104.93 59.03%
EY 0.06 0.38 0.07 0.17 -0.26 -0.37 0.95 -36.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.16 4.30 4.43 4.25 4.52 3.72 3.25 4.19%

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