[RAPID] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 37.43%
YoY- 110.14%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 28,661 32,506 25,924 28,915 32,731 26,416 25,504 1.80%
PBT 5,223 7,198 4,110 4,863 2,646 2,687 180 67.79%
Tax -2,387 -1,802 -1,844 -1,507 -1,049 -1,525 -1,801 4.42%
NP 2,836 5,396 2,266 3,356 1,597 1,162 -1,621 -
-
NP to SH 2,836 5,396 2,266 3,356 1,597 1,162 -1,621 -
-
Tax Rate 45.70% 25.03% 44.87% 30.99% 39.64% 56.75% 1,000.56% -
Total Cost 25,825 27,110 23,658 25,559 31,134 25,254 27,125 -0.75%
-
Net Worth 160,344 155,862 147,262 144,038 141,888 137,896 115,342 5.19%
Dividend
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 160,344 155,862 147,262 144,038 141,888 137,896 115,342 5.19%
NOSH 107,491 107,491 107,491 107,491 107,491 106,896 87,380 3.23%
Ratio Analysis
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 9.89% 16.60% 8.74% 11.61% 4.88% 4.40% -6.36% -
ROE 1.77% 3.46% 1.54% 2.33% 1.13% 0.84% -1.41% -
Per Share
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 26.81 30.24 24.12 26.90 30.45 24.71 29.19 -1.29%
EPS 2.65 5.02 2.11 3.12 1.49 1.09 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.37 1.34 1.32 1.29 1.32 1.98%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 26.81 30.41 24.25 27.05 30.62 24.71 23.86 1.80%
EPS 2.65 5.05 2.12 3.14 1.49 1.09 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.4581 1.3776 1.3475 1.3273 1.29 1.079 5.19%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 15.96 7.95 5.69 5.70 5.86 5.77 5.94 -
P/RPS 59.53 26.29 23.59 21.19 19.24 23.35 20.35 17.93%
P/EPS 601.58 158.37 269.91 182.57 394.43 530.80 -320.20 -
EY 0.17 0.63 0.37 0.55 0.25 0.19 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.64 5.48 4.15 4.25 4.44 4.47 4.50 14.13%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/02/23 24/08/21 25/08/20 27/08/19 27/08/18 22/08/17 19/08/16 -
Price 17.02 8.38 5.85 5.74 5.98 5.73 5.75 -
P/RPS 63.48 27.71 24.26 21.34 19.64 23.19 19.70 19.70%
P/EPS 641.53 166.93 277.50 183.85 402.50 527.12 -309.96 -
EY 0.16 0.60 0.36 0.54 0.25 0.19 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.35 5.78 4.27 4.28 4.53 4.44 4.36 15.83%

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