[REXIT] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -23.02%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 5,298 4,092 5,712 4,333 4,566 6,996 7,040 -17.27%
PBT 2,038 1,546 2,066 1,581 2,277 2,053 2,358 -9.27%
Tax -109 -21 -5 -4 -27 -10 -5 681.84%
NP 1,929 1,525 2,061 1,577 2,250 2,043 2,353 -12.41%
-
NP to SH 2,069 1,868 1,516 1,726 2,242 2,270 2,328 -7.56%
-
Tax Rate 5.35% 1.36% 0.24% 0.25% 1.19% 0.49% 0.21% -
Total Cost 3,369 2,567 3,651 2,756 2,316 4,953 4,687 -19.77%
-
Net Worth 32,124 37,737 36,004 34,140 32,165 32,158 30,282 4.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,830 3,789 - - 2,837 - -
Div Payout % - 151.52% 250.00% - - 125.00% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 32,124 37,737 36,004 34,140 32,165 32,158 30,282 4.01%
NOSH 188,969 188,686 189,499 189,670 189,210 189,166 189,268 -0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 36.41% 37.27% 36.08% 36.40% 49.28% 29.20% 33.42% -
ROE 6.44% 4.95% 4.21% 5.06% 6.97% 7.06% 7.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.80 2.17 3.01 2.28 2.41 3.70 3.72 -17.26%
EPS 1.09 0.99 0.80 0.91 1.18 1.20 1.23 -7.74%
DPS 0.00 1.50 2.00 0.00 0.00 1.50 0.00 -
NAPS 0.17 0.20 0.19 0.18 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 189,670
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.80 2.16 3.02 2.29 2.41 3.70 3.72 -17.26%
EPS 1.09 0.99 0.80 0.91 1.18 1.20 1.23 -7.74%
DPS 0.00 1.49 2.00 0.00 0.00 1.50 0.00 -
NAPS 0.1697 0.1993 0.1902 0.1803 0.1699 0.1699 0.1599 4.04%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.54 0.50 0.75 0.80 1.56 1.85 2.52 -
P/RPS 19.26 23.06 24.88 35.02 64.64 50.02 67.75 -56.79%
P/EPS 49.32 50.51 93.75 87.91 131.65 154.17 204.88 -61.33%
EY 2.03 1.98 1.07 1.14 0.76 0.65 0.49 158.17%
DY 0.00 3.00 2.67 0.00 0.00 0.81 0.00 -
P/NAPS 3.18 2.50 3.95 4.44 9.18 10.88 15.75 -65.61%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 26/02/09 30/10/08 19/08/08 27/05/08 21/02/08 -
Price 0.62 0.78 0.54 0.90 1.05 2.00 2.30 -
P/RPS 22.11 35.97 17.91 39.40 43.51 54.08 61.83 -49.65%
P/EPS 56.63 78.79 67.50 98.90 88.61 166.67 186.99 -54.93%
EY 1.77 1.27 1.48 1.01 1.13 0.60 0.53 123.58%
DY 0.00 1.92 3.70 0.00 0.00 0.75 0.00 -
P/NAPS 3.65 3.90 2.84 5.00 6.18 11.76 14.38 -59.94%

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