[REXIT] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 11.03%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 16,544 18,849 25,861 19,749 17,218 0 -
PBT 5,089 6,924 10,112 8,101 6,644 0 -
Tax -22 -40 -286 -281 -236 0 -
NP 5,066 6,884 9,825 7,820 6,408 0 -
-
NP to SH 5,826 6,813 9,741 7,792 6,408 0 -
-
Tax Rate 0.43% 0.58% 2.83% 3.47% 3.55% - -
Total Cost 11,477 11,965 16,036 11,929 10,810 0 -
-
Net Worth 31,747 37,851 32,176 30,260 16,826 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 8,715 8,832 8,832 6,304 - - -
Div Payout % 149.57% 129.63% 90.67% 80.91% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 31,747 37,851 32,176 30,260 16,826 0 -
NOSH 186,752 189,259 189,274 189,126 105,164 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 30.63% 36.52% 37.99% 39.60% 37.22% 0.00% -
ROE 18.35% 18.00% 30.27% 25.75% 38.08% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 8.86 9.96 13.66 10.44 16.37 0.00 -
EPS 3.12 3.60 5.15 4.12 6.09 0.00 -
DPS 4.67 4.67 4.67 3.33 0.00 0.00 -
NAPS 0.17 0.20 0.17 0.16 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 189,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 8.74 9.96 13.66 10.43 9.09 0.00 -
EPS 3.08 3.60 5.15 4.12 3.38 0.00 -
DPS 4.60 4.66 4.67 3.33 0.00 0.00 -
NAPS 0.1677 0.1999 0.1699 0.1598 0.0889 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.52 0.50 1.85 2.58 0.60 0.00 -
P/RPS 5.87 5.02 13.54 24.71 3.66 0.00 -
P/EPS 16.67 13.89 35.95 62.62 9.85 0.00 -
EY 6.00 7.20 2.78 1.60 10.16 0.00 -
DY 8.97 9.33 2.52 1.29 0.00 0.00 -
P/NAPS 3.06 2.50 10.88 16.13 3.75 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/04/10 21/05/09 27/05/08 23/05/07 28/04/06 - -
Price 0.53 0.78 2.00 2.46 1.42 0.00 -
P/RPS 5.98 7.83 14.64 23.56 8.67 0.00 -
P/EPS 16.99 21.67 38.86 59.71 23.30 0.00 -
EY 5.89 4.62 2.57 1.67 4.29 0.00 -
DY 8.81 5.98 2.33 1.36 0.00 0.00 -
P/NAPS 3.12 3.90 11.76 15.38 8.88 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