[REXIT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 116.47%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,360 20,952 14,812 9,785 4,941 17,752 12,914 -44.32%
PBT 3,173 9,189 6,076 3,724 1,707 6,599 4,983 -25.96%
Tax -200 -113 -211 -215 -86 7 -177 8.47%
NP 2,973 9,076 5,865 3,509 1,621 6,606 4,806 -27.37%
-
NP to SH 2,708 9,223 5,844 3,509 1,621 6,606 4,806 -31.75%
-
Tax Rate 6.30% 1.23% 3.47% 5.77% 5.04% -0.11% 3.55% -
Total Cost 2,387 11,876 8,947 6,276 3,320 11,146 8,108 -55.71%
-
Net Worth 32,193 30,301 30,260 28,451 26,388 20,466 16,826 54.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,787 4,734 4,728 - - 1,137 - -
Div Payout % 139.86% 51.33% 80.91% - - 17.21% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,193 30,301 30,260 28,451 26,388 20,466 16,826 54.05%
NOSH 189,370 189,383 189,126 189,675 188,488 113,700 105,164 47.95%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 55.47% 43.32% 39.60% 35.86% 32.81% 37.21% 37.22% -
ROE 8.41% 30.44% 19.31% 12.33% 6.14% 32.28% 28.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.83 11.06 7.83 5.16 2.62 15.61 12.28 -62.37%
EPS 1.43 4.87 3.09 1.85 0.86 5.81 4.57 -53.87%
DPS 2.00 2.50 2.50 0.00 0.00 1.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.18 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 188,800
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.83 11.07 7.82 5.17 2.61 9.38 6.82 -44.33%
EPS 1.43 4.87 3.09 1.85 0.86 3.49 2.54 -31.79%
DPS 2.00 2.50 2.50 0.00 0.00 0.60 0.00 -
NAPS 0.17 0.16 0.1598 0.1503 0.1394 0.1081 0.0889 54.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.50 2.63 2.58 1.79 1.71 2.22 0.60 -
P/RPS 88.33 23.77 32.94 34.70 65.23 14.22 4.89 587.22%
P/EPS 174.83 54.00 83.50 96.76 198.84 38.21 13.13 460.89%
EY 0.57 1.85 1.20 1.03 0.50 2.62 7.62 -82.21%
DY 0.80 0.95 0.97 0.00 0.00 0.45 0.00 -
P/NAPS 14.71 16.44 16.13 11.93 12.21 12.33 3.75 148.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 16/08/06 28/04/06 -
Price 2.10 2.55 2.46 2.50 1.73 1.93 1.42 -
P/RPS 74.19 23.05 31.41 48.46 66.00 12.36 11.56 244.95%
P/EPS 146.85 52.36 79.61 135.14 201.16 33.22 31.07 181.37%
EY 0.68 1.91 1.26 0.74 0.50 3.01 3.22 -64.50%
DY 0.95 0.98 1.02 0.00 0.00 0.52 0.00 -
P/NAPS 12.35 15.94 15.38 16.67 12.36 10.72 8.88 24.57%

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