[REXIT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 43.63%
YoY- 39.66%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,798 6,318 2,873 13,775 9,870 6,788 4,016 68.75%
PBT 2,490 2,061 1,018 4,779 3,335 2,078 1,182 64.40%
Tax -11 -7 -3 -25 -25 -22 -12 -5.64%
NP 2,479 2,054 1,015 4,754 3,310 2,056 1,170 65.04%
-
NP to SH 2,479 2,054 1,015 4,754 3,310 2,056 1,170 65.04%
-
Tax Rate 0.44% 0.34% 0.29% 0.52% 0.75% 1.06% 1.02% -
Total Cost 6,319 4,264 1,858 9,021 6,560 4,732 2,846 70.27%
-
Net Worth 25,519 32,718 30,812 31,083 29,422 31,488 31,571 -13.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,291 7,270 3,624 3,656 3,677 3,704 - -
Div Payout % 294.12% 353.98% 357.14% 76.92% 111.11% 180.18% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,519 32,718 30,812 31,083 29,422 31,488 31,571 -13.23%
NOSH 182,279 181,769 181,249 182,846 183,888 185,225 185,714 -1.23%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 28.18% 32.51% 35.33% 34.51% 33.54% 30.29% 29.13% -
ROE 9.71% 6.28% 3.29% 15.29% 11.25% 6.53% 3.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.83 3.48 1.59 7.53 5.37 3.66 2.16 71.08%
EPS 1.36 1.13 0.56 2.60 1.80 1.11 0.63 67.11%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.14 0.18 0.17 0.17 0.16 0.17 0.17 -12.15%
Adjusted Per Share Value based on latest NOSH - 182,784
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.65 3.34 1.52 7.28 5.21 3.59 2.12 68.89%
EPS 1.31 1.08 0.54 2.51 1.75 1.09 0.62 64.73%
DPS 3.85 3.84 1.91 1.93 1.94 1.96 0.00 -
NAPS 0.1348 0.1728 0.1627 0.1642 0.1554 0.1663 0.1668 -13.24%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.395 0.35 0.285 0.25 0.275 0.26 0.25 -
P/RPS 8.18 10.07 17.98 3.32 5.12 7.09 11.56 -20.60%
P/EPS 29.04 30.97 50.89 9.62 15.28 23.42 39.68 -18.80%
EY 3.44 3.23 1.96 10.40 6.55 4.27 2.52 23.08%
DY 10.13 11.43 7.02 8.00 7.27 7.69 0.00 -
P/NAPS 2.82 1.94 1.68 1.47 1.72 1.53 1.47 54.45%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/05/14 14/02/14 22/11/13 28/08/13 20/05/13 06/02/13 23/11/12 -
Price 0.405 0.39 0.39 0.265 0.27 0.27 0.27 -
P/RPS 8.39 11.22 24.60 3.52 5.03 7.37 12.49 -23.31%
P/EPS 29.78 34.51 69.64 10.19 15.00 24.32 42.86 -21.56%
EY 3.36 2.90 1.44 9.81 6.67 4.11 2.33 27.66%
DY 9.88 10.26 5.13 7.55 7.41 7.41 0.00 -
P/NAPS 2.89 2.17 2.29 1.56 1.69 1.59 1.59 48.99%

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