[REXIT] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 17.45%
YoY- 67.06%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 23,962 25,861 24,800 21,440 20,952 19,749 19,570 14.46%
PBT 9,861 10,112 11,062 12,692 9,189 8,101 7,448 20.59%
Tax -242 -286 -410 -800 -113 -281 -430 -31.85%
NP 9,619 9,825 10,652 11,892 9,076 7,820 7,018 23.41%
-
NP to SH 9,548 9,741 10,072 10,832 9,223 7,792 7,018 22.80%
-
Tax Rate 2.45% 2.83% 3.71% 6.30% 1.23% 3.47% 5.77% -
Total Cost 14,343 16,036 14,148 9,548 11,876 11,929 12,552 9.30%
-
Net Worth 32,174 32,176 30,291 32,193 30,301 30,260 28,451 8.55%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,624 8,832 7,572 15,149 4,734 6,304 - -
Div Payout % 69.38% 90.67% 75.19% 139.86% 51.33% 80.91% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 32,174 32,176 30,291 32,193 30,301 30,260 28,451 8.55%
NOSH 189,260 189,274 189,323 189,370 189,383 189,126 189,675 -0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 40.14% 37.99% 42.95% 55.47% 43.32% 39.60% 35.86% -
ROE 29.68% 30.27% 33.25% 33.65% 30.44% 25.75% 24.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.66 13.66 13.10 11.32 11.06 10.44 10.32 14.61%
EPS 5.04 5.15 5.32 5.72 4.87 4.12 3.70 22.90%
DPS 3.50 4.67 4.00 8.00 2.50 3.33 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.16 0.16 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 189,370
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.66 13.66 13.10 11.32 11.07 10.43 10.34 14.46%
EPS 5.04 5.15 5.32 5.72 4.87 4.12 3.71 22.68%
DPS 3.50 4.67 4.00 8.00 2.50 3.33 0.00 -
NAPS 0.1699 0.1699 0.16 0.17 0.16 0.1598 0.1503 8.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.56 1.85 2.52 2.50 2.63 2.58 1.79 -
P/RPS 12.32 13.54 19.24 22.08 23.77 24.71 17.35 -20.42%
P/EPS 30.92 35.95 47.37 43.71 54.00 62.62 48.38 -25.82%
EY 3.23 2.78 2.11 2.29 1.85 1.60 2.07 34.56%
DY 2.24 2.52 1.59 3.20 0.95 1.29 0.00 -
P/NAPS 9.18 10.88 15.75 14.71 16.44 16.13 11.93 -16.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 27/05/08 21/02/08 27/11/07 21/08/07 23/05/07 27/02/07 -
Price 1.05 2.00 2.30 2.10 2.55 2.46 2.50 -
P/RPS 8.29 14.64 17.56 18.55 23.05 23.56 24.23 -51.11%
P/EPS 20.81 38.86 43.23 36.71 52.36 59.71 67.57 -54.42%
EY 4.80 2.57 2.31 2.72 1.91 1.67 1.48 119.26%
DY 3.33 2.33 1.74 3.81 0.98 1.36 0.00 -
P/NAPS 6.18 11.76 14.38 12.35 15.94 15.38 16.67 -48.42%

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