[REXIT] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -3.28%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 20,090 17,332 23,962 25,861 24,800 21,440 20,952 -2.74%
PBT 7,294 6,324 9,861 10,112 11,062 12,692 9,189 -14.21%
Tax -18 -16 -242 -286 -410 -800 -113 -70.45%
NP 7,276 6,308 9,619 9,825 10,652 11,892 9,076 -13.64%
-
NP to SH 6,484 6,904 9,548 9,741 10,072 10,832 9,223 -20.85%
-
Tax Rate 0.25% 0.25% 2.45% 2.83% 3.71% 6.30% 1.23% -
Total Cost 12,814 11,024 14,343 16,036 14,148 9,548 11,876 5.17%
-
Net Worth 36,022 34,140 32,174 32,176 30,291 32,193 30,301 12.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,583 - 6,624 8,832 7,572 15,149 4,734 36.70%
Div Payout % 116.96% - 69.38% 90.67% 75.19% 139.86% 51.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 36,022 34,140 32,174 32,176 30,291 32,193 30,301 12.16%
NOSH 189,590 189,670 189,260 189,274 189,323 189,370 189,383 0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 36.22% 36.40% 40.14% 37.99% 42.95% 55.47% 43.32% -
ROE 18.00% 20.22% 29.68% 30.27% 33.25% 33.65% 30.44% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.60 9.14 12.66 13.66 13.10 11.32 11.06 -2.77%
EPS 3.42 3.64 5.04 5.15 5.32 5.72 4.87 -20.90%
DPS 4.00 0.00 3.50 4.67 4.00 8.00 2.50 36.60%
NAPS 0.19 0.18 0.17 0.17 0.16 0.17 0.16 12.08%
Adjusted Per Share Value based on latest NOSH - 189,166
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.61 9.15 12.66 13.66 13.10 11.32 11.07 -2.77%
EPS 3.42 3.65 5.04 5.15 5.32 5.72 4.87 -20.90%
DPS 4.01 0.00 3.50 4.67 4.00 8.00 2.50 36.82%
NAPS 0.1903 0.1803 0.1699 0.1699 0.16 0.17 0.16 12.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.75 0.80 1.56 1.85 2.52 2.50 2.63 -
P/RPS 7.08 8.75 12.32 13.54 19.24 22.08 23.77 -55.23%
P/EPS 21.93 21.98 30.92 35.95 47.37 43.71 54.00 -45.01%
EY 4.56 4.55 3.23 2.78 2.11 2.29 1.85 81.97%
DY 5.33 0.00 2.24 2.52 1.59 3.20 0.95 214.09%
P/NAPS 3.95 4.44 9.18 10.88 15.75 14.71 16.44 -61.18%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 30/10/08 19/08/08 27/05/08 21/02/08 27/11/07 21/08/07 -
Price 0.54 0.90 1.05 2.00 2.30 2.10 2.55 -
P/RPS 5.10 9.85 8.29 14.64 17.56 18.55 23.05 -63.25%
P/EPS 15.79 24.73 20.81 38.86 43.23 36.71 52.36 -54.86%
EY 6.33 4.04 4.80 2.57 2.31 2.72 1.91 121.48%
DY 7.41 0.00 3.33 2.33 1.74 3.81 0.98 282.88%
P/NAPS 2.84 5.00 6.18 11.76 14.38 12.35 15.94 -68.17%

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