[REXIT] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -14.6%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,991 11,730 12,636 11,492 13,775 13,160 13,576 -7.96%
PBT 3,479 3,320 4,122 4,072 4,779 4,446 4,156 -11.20%
Tax -74 -14 -14 -12 -25 -33 -44 41.55%
NP 3,405 3,305 4,108 4,060 4,754 4,413 4,112 -11.84%
-
NP to SH 3,405 3,305 4,108 4,060 4,754 4,413 4,112 -11.84%
-
Tax Rate 2.13% 0.42% 0.34% 0.29% 0.52% 0.74% 1.06% -
Total Cost 8,586 8,425 8,528 7,432 9,021 8,746 9,464 -6.30%
-
Net Worth 25,491 25,519 32,718 30,812 31,083 29,422 31,488 -13.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,283 9,721 14,541 14,499 3,656 4,903 7,409 -1.14%
Div Payout % 213.90% 294.12% 353.98% 357.14% 76.92% 111.11% 180.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 25,491 25,519 32,718 30,812 31,083 29,422 31,488 -13.17%
NOSH 182,085 182,279 181,769 181,249 182,846 183,888 185,225 -1.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.40% 28.18% 32.51% 35.33% 34.51% 33.54% 30.29% -
ROE 13.36% 12.95% 12.56% 13.18% 15.29% 15.00% 13.06% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.59 6.44 6.95 6.34 7.53 7.16 7.33 -6.86%
EPS 1.87 1.81 2.26 2.24 2.60 2.40 2.22 -10.83%
DPS 4.00 5.33 8.00 8.00 2.00 2.67 4.00 0.00%
NAPS 0.14 0.14 0.18 0.17 0.17 0.16 0.17 -12.17%
Adjusted Per Share Value based on latest NOSH - 181,249
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.33 6.20 6.67 6.07 7.28 6.95 7.17 -7.99%
EPS 1.80 1.75 2.17 2.14 2.51 2.33 2.17 -11.74%
DPS 3.85 5.13 7.68 7.66 1.93 2.59 3.91 -1.02%
NAPS 0.1346 0.1348 0.1728 0.1627 0.1642 0.1554 0.1663 -13.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.38 0.395 0.35 0.285 0.25 0.275 0.26 -
P/RPS 5.77 6.14 5.03 4.49 3.32 3.84 3.55 38.36%
P/EPS 20.32 21.78 15.49 12.72 9.62 11.46 11.71 44.54%
EY 4.92 4.59 6.46 7.86 10.40 8.73 8.54 -30.83%
DY 10.53 13.50 22.86 28.07 8.00 9.70 15.38 -22.37%
P/NAPS 2.71 2.82 1.94 1.68 1.47 1.72 1.53 46.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 16/05/14 14/02/14 22/11/13 28/08/13 20/05/13 06/02/13 -
Price 0.375 0.405 0.39 0.39 0.265 0.27 0.27 -
P/RPS 5.69 6.29 5.61 6.15 3.52 3.77 3.68 33.82%
P/EPS 20.05 22.33 17.26 17.41 10.19 11.25 12.16 39.69%
EY 4.99 4.48 5.79 5.74 9.81 8.89 8.22 -28.37%
DY 10.67 13.17 20.51 20.51 7.55 9.88 14.81 -19.68%
P/NAPS 2.68 2.89 2.17 2.29 1.56 1.69 1.59 41.76%

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