[REXIT] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -16.98%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,064 13,280 16,152 15,276 17,332 21,440 19,764 -3.39%
PBT 4,728 4,120 4,872 4,788 6,324 12,692 6,828 -5.93%
Tax -48 -56 -20 -16 -16 -800 -344 -27.95%
NP 4,680 4,064 4,852 4,772 6,308 11,892 6,484 -5.28%
-
NP to SH 4,680 4,064 4,852 5,960 6,904 10,832 6,484 -5.28%
-
Tax Rate 1.02% 1.36% 0.41% 0.33% 0.25% 6.30% 5.04% -
Total Cost 11,384 9,216 11,300 10,504 11,024 9,548 13,280 -2.53%
-
Net Worth 31,571 31,403 31,724 33,949 34,140 32,193 26,388 3.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 15,149 - -
Div Payout % - - - - - 139.86% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 31,571 31,403 31,724 33,949 34,140 32,193 26,388 3.03%
NOSH 185,714 184,727 186,615 188,607 189,670 189,370 188,488 -0.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.13% 30.60% 30.04% 31.24% 36.40% 55.47% 32.81% -
ROE 14.82% 12.94% 15.29% 17.56% 20.22% 33.65% 24.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.65 7.19 8.66 8.10 9.14 11.32 10.49 -3.16%
EPS 2.52 2.20 2.60 3.16 3.64 5.72 3.44 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.17 0.17 0.17 0.18 0.18 0.17 0.14 3.28%
Adjusted Per Share Value based on latest NOSH - 188,607
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.48 7.01 8.53 8.07 9.15 11.32 10.44 -3.40%
EPS 2.47 2.15 2.56 3.15 3.65 5.72 3.42 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.1668 0.1659 0.1676 0.1793 0.1803 0.17 0.1394 3.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.25 0.48 0.63 0.80 2.50 1.71 -
P/RPS 2.89 3.48 5.55 7.78 8.75 22.08 16.31 -25.03%
P/EPS 9.92 11.36 18.46 19.94 21.98 43.71 49.71 -23.53%
EY 10.08 8.80 5.42 5.02 4.55 2.29 2.01 30.79%
DY 0.00 0.00 0.00 0.00 0.00 3.20 0.00 -
P/NAPS 1.47 1.47 2.82 3.50 4.44 14.71 12.21 -29.70%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 18/11/10 24/11/09 30/10/08 27/11/07 21/11/06 -
Price 0.27 0.31 0.40 0.59 0.90 2.10 1.73 -
P/RPS 3.12 4.31 4.62 7.28 9.85 18.55 16.50 -24.21%
P/EPS 10.71 14.09 15.38 18.67 24.73 36.71 50.29 -22.70%
EY 9.33 7.10 6.50 5.36 4.04 2.72 1.99 29.34%
DY 0.00 0.00 0.00 0.00 0.00 3.81 0.00 -
P/NAPS 1.59 1.82 2.35 3.28 5.00 12.35 12.36 -28.92%

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