[REXIT] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 23.22%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,339 4,129 4,379 4,092 6,996 5,027 4,657 -5.38%
PBT 724 1,025 1,124 1,546 2,053 2,366 1,664 -12.93%
Tax -12 -5 -6 -21 -10 -9 -31 -14.61%
NP 712 1,020 1,118 1,525 2,043 2,357 1,633 -12.90%
-
NP to SH 712 1,020 1,112 1,868 2,270 2,337 1,633 -12.90%
-
Tax Rate 1.66% 0.49% 0.53% 1.36% 0.49% 0.38% 1.86% -
Total Cost 2,627 3,109 3,261 2,567 4,953 2,670 3,024 -2.31%
-
Net Worth 33,726 30,222 32,040 37,737 32,158 30,399 22,719 6.79%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,747 - 2,827 2,830 2,837 4,749 - -
Div Payout % 526.32% - 254.24% 151.52% 125.00% 203.25% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 33,726 30,222 32,040 37,737 32,158 30,399 22,719 6.79%
NOSH 187,368 188,888 188,474 188,686 189,166 189,999 142,000 4.72%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.32% 24.70% 25.53% 37.27% 29.20% 46.89% 35.07% -
ROE 2.11% 3.38% 3.47% 4.95% 7.06% 7.69% 7.19% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.78 2.19 2.32 2.17 3.70 2.65 3.28 -9.67%
EPS 0.38 0.54 0.59 0.99 1.20 1.23 1.15 -16.83%
DPS 2.00 0.00 1.50 1.50 1.50 2.50 0.00 -
NAPS 0.18 0.16 0.17 0.20 0.17 0.16 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 188,686
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.76 2.18 2.31 2.16 3.70 2.66 2.46 -5.42%
EPS 0.38 0.54 0.59 0.99 1.20 1.23 0.86 -12.71%
DPS 1.98 0.00 1.49 1.49 1.50 2.51 0.00 -
NAPS 0.1781 0.1596 0.1692 0.1993 0.1699 0.1606 0.12 6.79%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.29 0.31 0.52 0.50 1.85 2.58 0.60 -
P/RPS 16.27 14.18 22.38 23.06 50.02 97.51 18.30 -1.93%
P/EPS 76.32 57.41 88.14 50.51 154.17 209.76 52.17 6.53%
EY 1.31 1.74 1.13 1.98 0.65 0.48 1.92 -6.16%
DY 6.90 0.00 2.88 3.00 0.81 0.97 0.00 -
P/NAPS 1.61 1.94 3.06 2.50 10.88 16.13 3.75 -13.13%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 11/05/12 19/05/11 29/04/10 21/05/09 27/05/08 23/05/07 28/04/06 -
Price 0.26 0.38 0.53 0.78 2.00 2.46 1.42 -
P/RPS 14.59 17.38 22.81 35.97 54.08 92.98 43.30 -16.56%
P/EPS 68.42 70.37 89.83 78.79 166.67 200.00 123.48 -9.36%
EY 1.46 1.42 1.11 1.27 0.60 0.50 0.81 10.30%
DY 7.69 0.00 2.83 1.92 0.75 1.02 0.00 -
P/NAPS 1.44 2.38 3.12 3.90 11.76 15.38 8.88 -26.13%

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