[REXIT] YoY Annualized 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- -27.69%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 13,280 16,152 15,276 17,332 21,440 19,764 12,248 1.35%
PBT 4,120 4,872 4,788 6,324 12,692 6,828 6,208 -6.60%
Tax -56 -20 -16 -16 -800 -344 -148 -14.94%
NP 4,064 4,852 4,772 6,308 11,892 6,484 6,060 -6.43%
-
NP to SH 4,064 4,852 5,960 6,904 10,832 6,484 6,060 -6.43%
-
Tax Rate 1.36% 0.41% 0.33% 0.25% 6.30% 5.04% 2.38% -
Total Cost 9,216 11,300 10,504 11,024 9,548 13,280 6,188 6.86%
-
Net Worth 31,403 31,724 33,949 34,140 32,193 26,388 5,747 32.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 15,149 - - -
Div Payout % - - - - 139.86% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 31,403 31,724 33,949 34,140 32,193 26,388 5,747 32.69%
NOSH 184,727 186,615 188,607 189,670 189,370 188,488 41,056 28.47%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 30.60% 30.04% 31.24% 36.40% 55.47% 32.81% 49.48% -
ROE 12.94% 15.29% 17.56% 20.22% 33.65% 24.57% 105.43% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.19 8.66 8.10 9.14 11.32 10.49 29.83 -21.10%
EPS 2.20 2.60 3.16 3.64 5.72 3.44 14.76 -27.17%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.18 0.17 0.14 0.14 3.28%
Adjusted Per Share Value based on latest NOSH - 189,670
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.01 8.53 8.07 9.15 11.32 10.44 6.47 1.34%
EPS 2.15 2.56 3.15 3.65 5.72 3.42 3.20 -6.41%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.1659 0.1676 0.1793 0.1803 0.17 0.1394 0.0304 32.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.25 0.48 0.63 0.80 2.50 1.71 0.00 -
P/RPS 3.48 5.55 7.78 8.75 22.08 16.31 0.00 -
P/EPS 11.36 18.46 19.94 21.98 43.71 49.71 0.00 -
EY 8.80 5.42 5.02 4.55 2.29 2.01 0.00 -
DY 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
P/NAPS 1.47 2.82 3.50 4.44 14.71 12.21 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 18/11/10 24/11/09 30/10/08 27/11/07 21/11/06 10/11/05 -
Price 0.31 0.40 0.59 0.90 2.10 1.73 0.00 -
P/RPS 4.31 4.62 7.28 9.85 18.55 16.50 0.00 -
P/EPS 14.09 15.38 18.67 24.73 36.71 50.29 0.00 -
EY 7.10 6.50 5.36 4.04 2.72 1.99 0.00 -
DY 0.00 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 1.82 2.35 3.28 5.00 12.35 12.36 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