[REXIT] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
08-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 109.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 21,607 23,528 19,280 8,257 37.76%
PBT 7,977 10,974 6,993 3,319 33.91%
Tax -46 -85 -52 -146 -31.93%
NP 7,931 10,889 6,941 3,173 35.67%
-
NP to SH 7,754 10,777 6,942 3,173 34.65%
-
Tax Rate 0.58% 0.77% 0.74% 4.40% -
Total Cost 13,676 12,639 12,339 5,084 39.03%
-
Net Worth 36,004 30,282 28,320 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,627 4,749 - - -
Div Payout % 85.47% 44.08% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 36,004 30,282 28,320 0 -
NOSH 189,499 189,268 188,800 132,640 12.61%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 36.71% 46.28% 36.00% 38.43% -
ROE 21.54% 35.59% 24.51% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.40 12.43 10.21 6.23 22.29%
EPS 4.09 5.69 3.68 2.39 19.59%
DPS 3.50 2.50 0.00 0.00 -
NAPS 0.19 0.16 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 132,640
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.41 12.43 10.18 4.36 37.76%
EPS 4.10 5.69 3.67 1.68 34.59%
DPS 3.50 2.51 0.00 0.00 -
NAPS 0.1902 0.1599 0.1496 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.75 2.52 1.79 0.50 -
P/RPS 6.58 20.27 17.53 8.03 -6.41%
P/EPS 18.33 44.26 48.68 20.90 -4.27%
EY 5.46 2.26 2.05 4.78 4.52%
DY 4.67 0.99 0.00 0.00 -
P/NAPS 3.95 15.75 11.93 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 26/02/09 21/02/08 27/02/07 - -
Price 0.54 2.30 2.50 0.00 -
P/RPS 4.74 18.50 24.48 0.00 -
P/EPS 13.20 40.39 67.99 0.00 -
EY 7.58 2.48 1.47 0.00 -
DY 6.48 1.09 0.00 0.00 -
P/NAPS 2.84 14.38 16.67 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