[REXIT] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 18.36%
YoY- 39.62%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 25,861 24,800 21,440 20,952 19,749 19,570 19,764 19.61%
PBT 10,112 11,062 12,692 9,189 8,101 7,448 6,828 29.89%
Tax -286 -410 -800 -113 -281 -430 -344 -11.57%
NP 9,825 10,652 11,892 9,076 7,820 7,018 6,484 31.89%
-
NP to SH 9,741 10,072 10,832 9,223 7,792 7,018 6,484 31.13%
-
Tax Rate 2.83% 3.71% 6.30% 1.23% 3.47% 5.77% 5.04% -
Total Cost 16,036 14,148 9,548 11,876 11,929 12,552 13,280 13.38%
-
Net Worth 32,176 30,291 32,193 30,301 30,260 28,451 26,388 14.12%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,832 7,572 15,149 4,734 6,304 - - -
Div Payout % 90.67% 75.19% 139.86% 51.33% 80.91% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 32,176 30,291 32,193 30,301 30,260 28,451 26,388 14.12%
NOSH 189,274 189,323 189,370 189,383 189,126 189,675 188,488 0.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 37.99% 42.95% 55.47% 43.32% 39.60% 35.86% 32.81% -
ROE 30.27% 33.25% 33.65% 30.44% 25.75% 24.67% 24.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.66 13.10 11.32 11.06 10.44 10.32 10.49 19.22%
EPS 5.15 5.32 5.72 4.87 4.12 3.70 3.44 30.83%
DPS 4.67 4.00 8.00 2.50 3.33 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.16 0.16 0.15 0.14 13.80%
Adjusted Per Share Value based on latest NOSH - 189,831
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.66 13.10 11.32 11.07 10.43 10.34 10.44 19.60%
EPS 5.15 5.32 5.72 4.87 4.12 3.71 3.42 31.34%
DPS 4.67 4.00 8.00 2.50 3.33 0.00 0.00 -
NAPS 0.1699 0.16 0.17 0.16 0.1598 0.1503 0.1394 14.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.85 2.52 2.50 2.63 2.58 1.79 1.71 -
P/RPS 13.54 19.24 22.08 23.77 24.71 17.35 16.31 -11.65%
P/EPS 35.95 47.37 43.71 54.00 62.62 48.38 49.71 -19.41%
EY 2.78 2.11 2.29 1.85 1.60 2.07 2.01 24.11%
DY 2.52 1.59 3.20 0.95 1.29 0.00 0.00 -
P/NAPS 10.88 15.75 14.71 16.44 16.13 11.93 12.21 -7.39%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 21/02/08 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 -
Price 2.00 2.30 2.10 2.55 2.46 2.50 1.73 -
P/RPS 14.64 17.56 18.55 23.05 23.56 24.23 16.50 -7.65%
P/EPS 38.86 43.23 36.71 52.36 59.71 67.57 50.29 -15.77%
EY 2.57 2.31 2.72 1.91 1.67 1.48 1.99 18.57%
DY 2.33 1.74 3.81 0.98 1.36 0.00 0.00 -
P/NAPS 11.76 14.38 12.35 15.94 15.38 16.67 12.36 -3.26%

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