[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
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 12,400 5,360 20,952 14,812 9,785 4,941 17,752 -21.22%
PBT 5,531 3,173 9,189 6,076 3,724 1,707 6,599 -11.07%
Tax -205 -200 -113 -211 -215 -86 7 -
NP 5,326 2,973 9,076 5,865 3,509 1,621 6,606 -13.34%
-
NP to SH 5,036 2,708 9,223 5,844 3,509 1,621 6,606 -16.50%
-
Tax Rate 3.71% 6.30% 1.23% 3.47% 5.77% 5.04% -0.11% -
Total Cost 7,074 2,387 11,876 8,947 6,276 3,320 11,146 -26.08%
-
Net Worth 30,291 32,193 30,301 30,260 28,451 26,388 20,466 29.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,786 3,787 4,734 4,728 - - 1,137 122.49%
Div Payout % 75.19% 139.86% 51.33% 80.91% - - 17.21% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 30,291 32,193 30,301 30,260 28,451 26,388 20,466 29.78%
NOSH 189,323 189,370 189,383 189,126 189,675 188,488 113,700 40.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 42.95% 55.47% 43.32% 39.60% 35.86% 32.81% 37.21% -
ROE 16.63% 8.41% 30.44% 19.31% 12.33% 6.14% 32.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.55 2.83 11.06 7.83 5.16 2.62 15.61 -43.86%
EPS 2.66 1.43 4.87 3.09 1.85 0.86 5.81 -40.51%
DPS 2.00 2.00 2.50 2.50 0.00 0.00 1.00 58.53%
NAPS 0.16 0.17 0.16 0.16 0.15 0.14 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 189,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.55 2.83 11.07 7.82 5.17 2.61 9.38 -21.23%
EPS 2.66 1.43 4.87 3.09 1.85 0.86 3.49 -16.51%
DPS 2.00 2.00 2.50 2.50 0.00 0.00 0.60 122.65%
NAPS 0.16 0.17 0.16 0.1598 0.1503 0.1394 0.1081 29.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 94.74 174.83 54.00 83.50 96.76 198.84 38.21 82.88%
EY 1.06 0.57 1.85 1.20 1.03 0.50 2.62 -45.20%
DY 0.79 0.80 0.95 0.97 0.00 0.00 0.45 45.37%
P/NAPS 15.75 14.71 16.44 16.13 11.93 12.21 12.33 17.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 86.47 146.85 52.36 79.61 135.14 201.16 33.22 88.89%
EY 1.16 0.68 1.91 1.26 0.74 0.50 3.01 -46.95%
DY 0.87 0.95 0.98 1.02 0.00 0.00 0.52 40.80%
P/NAPS 14.38 12.35 15.94 15.38 16.67 12.36 10.72 21.56%

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