[REXIT] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 51.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 19,280 19,631 17,752 12,914 8,257 3,062 0 -
PBT 6,993 6,754 6,599 4,983 3,319 1,552 0 -
Tax -52 -42 7 -177 -146 -37 0 -
NP 6,941 6,712 6,606 4,806 3,173 1,515 0 -
-
NP to SH 6,942 6,712 6,606 4,806 3,173 1,515 0 -
-
Tax Rate 0.74% 0.62% -0.11% 3.55% 4.40% 2.38% - -
Total Cost 12,339 12,919 11,146 8,108 5,084 1,547 0 -
-
Net Worth 28,320 26,388 25,511 0 0 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 28,320 26,388 25,511 0 0 0 0 -
NOSH 188,800 188,488 141,732 142,000 132,640 41,056 0 -
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 36.00% 34.19% 37.21% 37.22% 38.43% 49.48% 0.00% -
ROE 24.51% 25.44% 25.89% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.21 10.41 12.53 9.09 6.23 7.46 0.00 -
EPS 3.68 3.56 4.66 3.38 2.39 3.69 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.18 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.18 10.37 9.38 6.82 4.36 1.62 0.00 -
EPS 3.67 3.55 3.49 2.54 1.68 0.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1394 0.1347 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 1.79 1.71 2.22 0.60 0.50 0.00 0.00 -
P/RPS 17.53 16.42 17.72 6.60 8.03 0.00 0.00 -
P/EPS 48.68 48.02 47.63 17.73 20.90 0.00 0.00 -
EY 2.05 2.08 2.10 5.64 4.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.93 12.21 12.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 16/08/06 - - - - -
Price 2.50 1.73 1.93 0.00 0.00 0.00 0.00 -
P/RPS 24.48 16.61 15.41 0.00 0.00 0.00 0.00 -
P/EPS 67.99 48.58 41.41 0.00 0.00 0.00 0.00 -
EY 1.47 2.06 2.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.67 12.36 10.72 0.00 0.00 0.00 0.00 -

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
Post a Comment