[REXIT] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 10.76%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,379 4,210 3,819 5,298 4,092 5,712 4,333 0.70%
PBT 1,124 1,496 1,197 2,038 1,546 2,066 1,581 -20.35%
Tax -6 -7 -4 -109 -21 -5 -4 31.06%
NP 1,118 1,489 1,193 1,929 1,525 2,061 1,577 -20.50%
-
NP to SH 1,112 1,768 1,490 2,069 1,868 1,516 1,726 -25.42%
-
Tax Rate 0.53% 0.47% 0.33% 5.35% 1.36% 0.24% 0.25% -
Total Cost 3,261 2,721 2,626 3,369 2,567 3,651 2,756 11.88%
-
Net Worth 32,040 35,736 33,949 32,124 37,737 36,004 34,140 -4.14%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,827 3,761 - - 2,830 3,789 - -
Div Payout % 254.24% 212.77% - - 151.52% 250.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 32,040 35,736 33,949 32,124 37,737 36,004 34,140 -4.14%
NOSH 188,474 188,085 188,607 188,969 188,686 189,499 189,670 -0.42%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.53% 35.37% 31.24% 36.41% 37.27% 36.08% 36.40% -
ROE 3.47% 4.95% 4.39% 6.44% 4.95% 4.21% 5.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.32 2.24 2.02 2.80 2.17 3.01 2.28 1.16%
EPS 0.59 0.94 0.79 1.09 0.99 0.80 0.91 -25.10%
DPS 1.50 2.00 0.00 0.00 1.50 2.00 0.00 -
NAPS 0.17 0.19 0.18 0.17 0.20 0.19 0.18 -3.74%
Adjusted Per Share Value based on latest NOSH - 188,969
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.31 2.22 2.02 2.80 2.16 3.02 2.29 0.58%
EPS 0.59 0.93 0.79 1.09 0.99 0.80 0.91 -25.10%
DPS 1.49 1.99 0.00 0.00 1.49 2.00 0.00 -
NAPS 0.1692 0.1887 0.1793 0.1697 0.1993 0.1902 0.1803 -4.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.52 0.62 0.63 0.54 0.50 0.75 0.80 -
P/RPS 22.38 27.70 31.11 19.26 23.06 24.88 35.02 -25.82%
P/EPS 88.14 65.96 79.75 49.32 50.51 93.75 87.91 0.17%
EY 1.13 1.52 1.25 2.03 1.98 1.07 1.14 -0.58%
DY 2.88 3.23 0.00 0.00 3.00 2.67 0.00 -
P/NAPS 3.06 3.26 3.50 3.18 2.50 3.95 4.44 -21.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 29/04/10 21/01/10 24/11/09 26/08/09 21/05/09 26/02/09 30/10/08 -
Price 0.53 0.60 0.59 0.62 0.78 0.54 0.90 -
P/RPS 22.81 26.81 29.14 22.11 35.97 17.91 39.40 -30.56%
P/EPS 89.83 63.83 74.68 56.63 78.79 67.50 98.90 -6.21%
EY 1.11 1.57 1.34 1.77 1.27 1.48 1.01 6.50%
DY 2.83 3.33 0.00 0.00 1.92 3.70 0.00 -
P/NAPS 3.12 3.16 3.28 3.65 3.90 2.84 5.00 -26.99%

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