[REXIT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -81.05%
YoY- -18.59%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,453 11,725 7,596 4,038 17,543 12,408 8,029 54.91%
PBT 4,639 3,463 2,438 1,218 5,511 3,817 2,693 43.84%
Tax -50 -14 -9 -5 218 -17 -11 175.16%
NP 4,589 3,449 2,429 1,213 5,729 3,800 2,682 43.19%
-
NP to SH 4,589 3,449 2,429 1,213 6,400 4,370 3,258 25.73%
-
Tax Rate 1.08% 0.40% 0.37% 0.41% -3.96% 0.45% 0.41% -
Total Cost 10,864 8,276 5,167 2,825 11,814 8,608 5,347 60.62%
-
Net Worth 31,456 29,668 31,521 31,724 29,854 31,747 35,575 -7.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,708 - 6,530 6,536 3,744 -
Div Payout % - - 152.67% - 102.04% 149.57% 114.94% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 31,456 29,668 31,521 31,724 29,854 31,747 35,575 -7.89%
NOSH 185,040 185,430 185,419 186,615 186,588 186,752 187,241 -0.78%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.70% 29.42% 31.98% 30.04% 32.66% 30.63% 33.40% -
ROE 14.59% 11.63% 7.71% 3.82% 21.44% 13.76% 9.16% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.35 6.32 4.10 2.16 9.40 6.64 4.29 56.08%
EPS 2.48 1.86 1.31 0.65 3.43 2.34 1.74 26.73%
DPS 0.00 0.00 2.00 0.00 3.50 3.50 2.00 -
NAPS 0.17 0.16 0.17 0.17 0.16 0.17 0.19 -7.16%
Adjusted Per Share Value based on latest NOSH - 189,531
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.16 6.19 4.01 2.13 9.27 6.55 4.24 54.90%
EPS 2.42 1.82 1.28 0.64 3.38 2.31 1.72 25.64%
DPS 0.00 0.00 1.96 0.00 3.45 3.45 1.98 -
NAPS 0.1661 0.1567 0.1665 0.1676 0.1577 0.1677 0.1879 -7.91%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.32 0.31 0.36 0.48 0.53 0.52 0.62 -
P/RPS 3.83 4.90 8.79 22.18 5.64 7.83 14.46 -58.85%
P/EPS 12.90 16.67 27.48 73.85 15.45 22.22 35.63 -49.29%
EY 7.75 6.00 3.64 1.35 6.47 4.50 2.81 97.03%
DY 0.00 0.00 5.56 0.00 6.60 6.73 3.23 -
P/NAPS 1.88 1.94 2.12 2.82 3.31 3.06 3.26 -30.78%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 19/05/11 18/02/11 18/11/10 25/08/10 29/04/10 21/01/10 -
Price 0.27 0.38 0.37 0.40 0.44 0.53 0.60 -
P/RPS 3.23 6.01 9.03 18.49 4.68 7.98 13.99 -62.46%
P/EPS 10.89 20.43 28.24 61.54 12.83 22.65 34.48 -53.72%
EY 9.19 4.89 3.54 1.62 7.80 4.42 2.90 116.20%
DY 0.00 0.00 5.41 0.00 7.95 6.60 3.33 -
P/NAPS 1.59 2.38 2.18 2.35 2.75 3.12 3.16 -36.81%

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