[REXIT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock

[REXIT] REXIT BHD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 66.54%

YoY- 21.6%

Quarter Report

REXIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	12,400	5,360	20,952	14,812	9,785	4,941	17,752	-21.22%
YoY %	131.34%	-74.42%	41.45%	51.37%	98.04%	-72.17%	-	-
Horiz. %	69.85%	30.19%	118.03%	83.44%	55.12%	27.83%	100.00%	-
PBT	5,531	3,173	9,189	6,076	3,724	1,707	6,599	-11.07%
YoY %	74.31%	-65.47%	51.23%	63.16%	118.16%	-74.13%	-	-
Horiz. %	83.82%	48.08%	139.25%	92.07%	56.43%	25.87%	100.00%	-
Tax	-205	-200	-113	-211	-215	-86	7	-
YoY %	-2.50%	-76.99%	46.45%	1.86%	-150.00%	-1,328.57%	-	-
Horiz. %	-2,928.57%	-2,857.14%	-1,614.29%	-3,014.29%	-3,071.43%	-1,228.57%	100.00%	-
NP	5,326	2,973	9,076	5,865	3,509	1,621	6,606	-13.34%
YoY %	79.15%	-67.24%	54.75%	67.14%	116.47%	-75.46%	-	-
Horiz. %	80.62%	45.00%	137.39%	88.78%	53.12%	24.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,036	2,708	9,223	5,844	3,509	1,621	6,606	-16.50%
YoY %	85.97%	-70.64%	57.82%	66.54%	116.47%	-75.46%	-	-
Horiz. %	76.23%	40.99%	139.62%	88.47%	53.12%	24.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.71%	6.30%	1.23%	3.47%	5.77%	5.04%	-0.11%	-
YoY %	-41.11%	412.20%	-64.55%	-39.86%	14.48%	4,681.82%	-	-
Horiz. %	-3,372.73%	-5,727.27%	-1,118.18%	-3,154.55%	-5,245.45%	-4,581.82%	100.00%	-
Total Cost	7,074	2,387	11,876	8,947	6,276	3,320	11,146	-26.08%
YoY %	196.36%	-79.90%	32.74%	42.56%	89.04%	-70.21%	-	-
Horiz. %	63.47%	21.42%	106.55%	80.27%	56.31%	29.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,291	32,193	30,301	30,260	28,451	26,388	20,466	29.78%
YoY %	-5.91%	6.24%	0.14%	6.36%	7.82%	28.94%	-	-
Horiz. %	148.01%	157.30%	148.06%	147.85%	139.02%	128.94%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	3,786	3,787	4,734	4,728	-	-	1,137	122.49%
YoY %	-0.03%	-20.00%	0.13%	0.00%	-	-	-	-
Horiz. %	332.98%	333.07%	416.36%	415.83%	-	-	100.00%	-
Div Payout %	75.19%	139.86%	51.33%	80.91%	-	-	17.21%	-
YoY %	-46.24%	172.47%	-36.56%	0.00%	-	-	-	-
Horiz. %	436.90%	812.67%	298.26%	470.13%	-	-	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	30,291	32,193	30,301	30,260	28,451	26,388	20,466	29.78%
YoY %	-5.91%	6.24%	0.14%	6.36%	7.82%	28.94%	-	-
Horiz. %	148.01%	157.30%	148.06%	147.85%	139.02%	128.94%	100.00%	-
NOSH	189,323	189,370	189,383	189,126	189,675	188,488	113,700	40.35%
YoY %	-0.02%	-0.01%	0.14%	-0.29%	0.63%	65.78%	-	-
Horiz. %	166.51%	166.55%	166.56%	166.34%	166.82%	165.78%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	42.95%	55.47%	43.32%	39.60%	35.86%	32.81%	37.21%	-
YoY %	-22.57%	28.05%	9.39%	10.43%	9.30%	-11.82%	-	-
Horiz. %	115.43%	149.07%	116.42%	106.42%	96.37%	88.18%	100.00%	-
ROE	16.63%	8.41%	30.44%	19.31%	12.33%	6.14%	32.28%	-
YoY %	97.74%	-72.37%	57.64%	56.61%	100.81%	-80.98%	-	-
Horiz. %	51.52%	26.05%	94.30%	59.82%	38.20%	19.02%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	6.55	2.83	11.06	7.83	5.16	2.62	15.61	-43.86%
YoY %	131.45%	-74.41%	41.25%	51.74%	96.95%	-83.22%	-	-
Horiz. %	41.96%	18.13%	70.85%	50.16%	33.06%	16.78%	100.00%	-
EPS	2.66	1.43	4.87	3.09	1.85	0.86	5.81	-40.51%
YoY %	86.01%	-70.64%	57.61%	67.03%	115.12%	-85.20%	-	-
Horiz. %	45.78%	24.61%	83.82%	53.18%	31.84%	14.80%	100.00%	-
DPS	2.00	2.00	2.50	2.50	0.00	0.00	1.00	58.53%
YoY %	0.00%	-20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	250.00%	250.00%	0.00%	0.00%	100.00%	-
NAPS	0.16	0.17	0.16	0.16	0.15	0.14	0.18	-7.53%
YoY %	-5.88%	6.25%	0.00%	6.67%	7.14%	-22.22%	-	-
Horiz. %	88.89%	94.44%	88.89%	88.89%	83.33%	77.78%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 189,999
RPS	6.55	2.83	11.07	7.82	5.17	2.61	9.38	-21.23%
YoY %	131.45%	-74.44%	41.56%	51.26%	98.08%	-72.17%	-	-
Horiz. %	69.83%	30.17%	118.02%	83.37%	55.12%	27.83%	100.00%	-
EPS	2.66	1.43	4.87	3.09	1.85	0.86	3.49	-16.51%
YoY %	86.01%	-70.64%	57.61%	67.03%	115.12%	-75.36%	-	-
Horiz. %	76.22%	40.97%	139.54%	88.54%	53.01%	24.64%	100.00%	-
DPS	2.00	2.00	2.50	2.50	0.00	0.00	0.60	122.65%
YoY %	0.00%	-20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	333.33%	333.33%	416.67%	416.67%	0.00%	0.00%	100.00%	-
NAPS	0.16	0.17	0.16	0.1598	0.1503	0.1394	0.1081	29.78%
YoY %	-5.88%	6.25%	0.13%	6.32%	7.82%	28.95%	-	-
Horiz. %	148.01%	157.26%	148.01%	147.83%	139.04%	128.95%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.52	2.50	2.63	2.58	1.79	1.71	2.22	-
P/RPS	38.48	88.33	23.77	32.94	34.70	65.23	14.22	93.83%
YoY %	-56.44%	271.60%	-27.84%	-5.07%	-46.80%	358.72%	-	-
Horiz. %	270.60%	621.17%	167.16%	231.65%	244.02%	458.72%	100.00%	-
P/EPS	94.74	174.83	54.00	83.50	96.76	198.84	38.21	82.88%
YoY %	-45.81%	223.76%	-35.33%	-13.70%	-51.34%	420.39%	-	-
Horiz. %	247.95%	457.55%	141.32%	218.53%	253.23%	520.39%	100.00%	-
EY	1.06	0.57	1.85	1.20	1.03	0.50	2.62	-45.20%
YoY %	85.96%	-69.19%	54.17%	16.50%	106.00%	-80.92%	-	-
Horiz. %	40.46%	21.76%	70.61%	45.80%	39.31%	19.08%	100.00%	-
DY	0.79	0.80	0.95	0.97	0.00	0.00	0.45	45.37%
YoY %	-1.25%	-15.79%	-2.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	175.56%	177.78%	211.11%	215.56%	0.00%	0.00%	100.00%	-
P/NAPS	15.75	14.71	16.44	16.13	11.93	12.21	12.33	17.67%
YoY %	7.07%	-10.52%	1.92%	35.21%	-2.29%	-0.97%	-	-
Horiz. %	127.74%	119.30%	133.33%	130.82%	96.76%	99.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	21/02/08	27/11/07	21/08/07	23/05/07	27/02/07	21/11/06	16/08/06	-
Price	2.30	2.10	2.55	2.46	2.50	1.73	1.93	-
P/RPS	35.12	74.19	23.05	31.41	48.46	66.00	12.36	100.23%
YoY %	-52.66%	221.87%	-26.62%	-35.18%	-26.58%	433.98%	-	-
Horiz. %	284.14%	600.24%	186.49%	254.13%	392.07%	533.98%	100.00%	-
P/EPS	86.47	146.85	52.36	79.61	135.14	201.16	33.22	88.89%
YoY %	-41.12%	180.46%	-34.23%	-41.09%	-32.82%	505.54%	-	-
Horiz. %	260.30%	442.05%	157.62%	239.64%	406.80%	605.54%	100.00%	-
EY	1.16	0.68	1.91	1.26	0.74	0.50	3.01	-46.95%
YoY %	70.59%	-64.40%	51.59%	70.27%	48.00%	-83.39%	-	-
Horiz. %	38.54%	22.59%	63.46%	41.86%	24.58%	16.61%	100.00%	-
DY	0.87	0.95	0.98	1.02	0.00	0.00	0.52	40.80%
YoY %	-8.42%	-3.06%	-3.92%	0.00%	0.00%	0.00%	-	-
Horiz. %	167.31%	182.69%	188.46%	196.15%	0.00%	0.00%	100.00%	-
P/NAPS	14.38	12.35	15.94	15.38	16.67	12.36	10.72	21.56%
YoY %	16.44%	-22.52%	3.64%	-7.74%	34.87%	15.30%	-	-
Horiz. %	134.14%	115.21%	148.69%	143.47%	155.50%	115.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos