[REXIT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -81.92%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 19,435 14,137 10,045 4,333 23,962 19,396 12,400 34.96%
PBT 7,231 5,193 3,647 1,581 9,861 7,584 5,531 19.58%
Tax -139 -30 -9 -4 -242 -215 -205 -22.83%
NP 7,092 5,163 3,638 1,577 9,619 7,369 5,326 21.05%
-
NP to SH 7,179 5,110 3,242 1,726 9,548 7,306 5,036 26.69%
-
Tax Rate 1.92% 0.58% 0.25% 0.25% 2.45% 2.83% 3.71% -
Total Cost 12,343 8,974 6,407 2,756 14,343 12,027 7,074 44.98%
-
Net Worth 32,161 37,851 36,022 34,140 32,174 32,176 30,291 4.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,621 6,624 3,791 - 6,624 6,624 3,786 45.20%
Div Payout % 92.23% 129.63% 116.96% - 69.38% 90.67% 75.19% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 32,161 37,851 36,022 34,140 32,174 32,176 30,291 4.07%
NOSH 189,182 189,259 189,590 189,670 189,260 189,274 189,323 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 36.49% 36.52% 36.22% 36.40% 40.14% 37.99% 42.95% -
ROE 22.32% 13.50% 9.00% 5.06% 29.68% 22.71% 16.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.27 7.47 5.30 2.28 12.66 10.25 6.55 35.00%
EPS 3.79 2.70 1.71 0.91 5.04 3.86 2.66 26.64%
DPS 3.50 3.50 2.00 0.00 3.50 3.50 2.00 45.26%
NAPS 0.17 0.20 0.19 0.18 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 189,670
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.26 7.47 5.31 2.29 12.66 10.24 6.55 34.91%
EPS 3.79 2.70 1.71 0.91 5.04 3.86 2.66 26.64%
DPS 3.50 3.50 2.00 0.00 3.50 3.50 2.00 45.26%
NAPS 0.1699 0.1999 0.1903 0.1803 0.1699 0.1699 0.16 4.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.54 0.50 0.75 0.80 1.56 1.85 2.52 -
P/RPS 5.26 6.69 14.16 35.02 12.32 18.05 38.48 -73.49%
P/EPS 14.23 18.52 43.86 87.91 30.92 47.93 94.74 -71.77%
EY 7.03 5.40 2.28 1.14 3.23 2.09 1.06 253.40%
DY 6.48 7.00 2.67 0.00 2.24 1.89 0.79 307.24%
P/NAPS 3.18 2.50 3.95 4.44 9.18 10.88 15.75 -65.61%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 26/02/09 30/10/08 19/08/08 27/05/08 21/02/08 -
Price 0.62 0.78 0.54 0.90 1.05 2.00 2.30 -
P/RPS 6.04 10.44 10.19 39.40 8.29 19.52 35.12 -69.10%
P/EPS 16.34 28.89 31.58 98.90 20.81 51.81 86.47 -67.10%
EY 6.12 3.46 3.17 1.01 4.80 1.93 1.16 203.36%
DY 5.65 4.49 3.70 0.00 3.33 1.75 0.87 248.48%
P/NAPS 3.65 3.90 2.84 5.00 6.18 11.76 14.38 -59.94%

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