[REXIT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 100.25%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,320 15,453 11,725 7,596 4,038 17,543 12,408 -58.44%
PBT 1,030 4,639 3,463 2,438 1,218 5,511 3,817 -58.20%
Tax -14 -50 -14 -9 -5 218 -17 -12.13%
NP 1,016 4,589 3,449 2,429 1,213 5,729 3,800 -58.46%
-
NP to SH 1,016 4,589 3,449 2,429 1,213 6,400 4,370 -62.15%
-
Tax Rate 1.36% 1.08% 0.40% 0.37% 0.41% -3.96% 0.45% -
Total Cost 2,304 10,864 8,276 5,167 2,825 11,814 8,608 -58.43%
-
Net Worth 31,403 31,456 29,668 31,521 31,724 29,854 31,747 -0.72%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,708 - 6,530 6,536 -
Div Payout % - - - 152.67% - 102.04% 149.57% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 31,403 31,456 29,668 31,521 31,724 29,854 31,747 -0.72%
NOSH 184,727 185,040 185,430 185,419 186,615 186,588 186,752 -0.72%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 30.60% 29.70% 29.42% 31.98% 30.04% 32.66% 30.63% -
ROE 3.24% 14.59% 11.63% 7.71% 3.82% 21.44% 13.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.80 8.35 6.32 4.10 2.16 9.40 6.64 -58.08%
EPS 0.55 2.48 1.86 1.31 0.65 3.43 2.34 -61.88%
DPS 0.00 0.00 0.00 2.00 0.00 3.50 3.50 -
NAPS 0.17 0.17 0.16 0.17 0.17 0.16 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 190,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.75 8.16 6.19 4.01 2.13 9.27 6.55 -58.48%
EPS 0.54 2.42 1.82 1.28 0.64 3.38 2.31 -62.01%
DPS 0.00 0.00 0.00 1.96 0.00 3.45 3.45 -
NAPS 0.1659 0.1661 0.1567 0.1665 0.1676 0.1577 0.1677 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.25 0.32 0.31 0.36 0.48 0.53 0.52 -
P/RPS 13.91 3.83 4.90 8.79 22.18 5.64 7.83 46.63%
P/EPS 45.45 12.90 16.67 27.48 73.85 15.45 22.22 61.06%
EY 2.20 7.75 6.00 3.64 1.35 6.47 4.50 -37.91%
DY 0.00 0.00 0.00 5.56 0.00 6.60 6.73 -
P/NAPS 1.47 1.88 1.94 2.12 2.82 3.31 3.06 -38.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 19/05/11 18/02/11 18/11/10 25/08/10 29/04/10 -
Price 0.31 0.27 0.38 0.37 0.40 0.44 0.53 -
P/RPS 17.25 3.23 6.01 9.03 18.49 4.68 7.98 67.10%
P/EPS 56.36 10.89 20.43 28.24 61.54 12.83 22.65 83.52%
EY 1.77 9.19 4.89 3.54 1.62 7.80 4.42 -45.64%
DY 0.00 0.00 0.00 5.41 0.00 7.95 6.60 -
P/NAPS 1.82 1.59 2.38 2.18 2.35 2.75 3.12 -30.16%

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