[REXIT] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -19.11%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 6,061 5,837 6,538 6,211 6,766 6,003 6,411 -3.67%
PBT 2,710 2,922 3,794 3,360 3,790 2,751 3,471 -15.22%
Tax -88 -802 -1,143 -859 -698 -734 -1,089 -81.33%
NP 2,622 2,120 2,651 2,501 3,092 2,017 2,382 6.61%
-
NP to SH 2,622 2,120 2,651 2,501 3,092 2,017 2,382 6.61%
-
Tax Rate 3.25% 27.45% 30.13% 25.57% 18.42% 26.68% 31.37% -
Total Cost 3,439 3,717 3,887 3,710 3,674 3,986 4,029 -10.02%
-
Net Worth 41,822 38,592 36,838 40,347 36,838 34,297 33,740 15.40%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - 7,016 - - - -
Div Payout % - - - 280.56% - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 41,822 38,592 36,838 40,347 36,838 34,297 33,740 15.40%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 43.26% 36.32% 40.55% 40.27% 45.70% 33.60% 37.15% -
ROE 6.27% 5.49% 7.20% 6.20% 8.39% 5.88% 7.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.48 3.33 3.73 3.54 3.86 3.33 3.61 -2.41%
EPS 1.50 1.21 1.51 1.43 1.76 1.12 1.34 7.81%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.21 0.23 0.21 0.19 0.19 16.86%
Adjusted Per Share Value based on latest NOSH - 189,333
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.20 3.08 3.45 3.28 3.57 3.17 3.39 -3.77%
EPS 1.38 1.12 1.40 1.32 1.63 1.07 1.26 6.25%
DPS 0.00 0.00 0.00 3.71 0.00 0.00 0.00 -
NAPS 0.2209 0.2038 0.1946 0.2131 0.1946 0.1812 0.1782 15.41%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.84 0.96 0.90 0.665 0.585 0.45 0.60 -
P/RPS 24.15 28.85 24.15 18.78 15.17 13.53 16.62 28.31%
P/EPS 55.83 79.44 59.55 46.64 33.19 40.27 44.73 15.94%
EY 1.79 1.26 1.68 2.14 3.01 2.48 2.24 -13.89%
DY 0.00 0.00 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 3.50 4.36 4.29 2.89 2.79 2.37 3.16 7.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 24/05/21 23/02/21 18/11/20 25/08/20 15/05/20 26/02/20 -
Price 0.85 0.90 1.06 0.85 0.655 0.54 0.575 -
P/RPS 24.44 27.05 28.44 24.01 16.98 16.24 15.93 33.05%
P/EPS 56.49 74.47 70.14 59.62 37.16 48.33 42.87 20.21%
EY 1.77 1.34 1.43 1.68 2.69 2.07 2.33 -16.75%
DY 0.00 0.00 0.00 4.71 0.00 0.00 0.00 -
P/NAPS 3.54 4.09 5.05 3.70 3.12 2.84 3.03 10.93%

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