[REXIT] YoY TTM 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- 10.14%

YoY- 59.09%

Quarter Report

REXIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	17,706	18,703	25,497	19,650	12,914	8.20%
YoY %	-5.33%	-26.65%	29.76%	52.16%	-	-
Horiz. %	137.11%	144.83%	197.44%	152.16%	100.00%	-
PBT	5,855	7,470	10,661	7,695	4,983	4.11%
YoY %	-21.62%	-29.93%	38.54%	54.43%	-	-
Horiz. %	117.50%	149.91%	213.95%	154.43%	100.00%	-
Tax	-126	-57	-86	-30	-177	-8.14%
YoY %	-121.05%	33.72%	-186.67%	83.05%	-	-
Horiz. %	71.19%	32.20%	48.59%	16.95%	100.00%	-
NP	5,729	7,413	10,575	7,665	4,806	4.48%
YoY %	-22.72%	-29.90%	37.96%	59.49%	-	-
Horiz. %	119.21%	154.24%	220.04%	159.49%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	6,439	7,352	10,710	7,646	4,806	7.58%
YoY %	-12.42%	-31.35%	40.07%	59.09%	-	-
Horiz. %	133.98%	152.98%	222.85%	159.09%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	2.15%	0.76%	0.81%	0.39%	3.55%	-
YoY %	182.89%	-6.17%	107.69%	-89.01%	-	-
Horiz. %	60.56%	21.41%	22.82%	10.99%	100.00%	-
Total Cost	11,977	11,290	14,922	11,985	8,108	10.23%
YoY %	6.09%	-24.34%	24.51%	47.82%	-	-
Horiz. %	147.72%	139.25%	184.04%	147.82%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	32,040	37,737	32,158	30,399	0	-
YoY %	-15.10%	17.35%	5.79%	0.00%	-	-
Horiz. %	105.40%	124.14%	105.79%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	3,761	6,620	2,837	4,749	-	-
YoY %	-43.19%	133.35%	-40.26%	0.00%	-	-
Horiz. %	79.20%	139.40%	59.74%	100.00%	-	-
Div Payout %	58.42%	90.05%	26.49%	62.12%	-	-
YoY %	-35.12%	239.94%	-57.36%	0.00%	-	-
Horiz. %	94.04%	144.96%	42.64%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	32,040	37,737	32,158	30,399	0	-
YoY %	-15.10%	17.35%	5.79%	0.00%	-	-
Horiz. %	105.40%	124.14%	105.79%	100.00%	-	-
NOSH	188,474	188,686	189,166	189,999	142,000	7.32%
YoY %	-0.11%	-0.25%	-0.44%	33.80%	-	-
Horiz. %	132.73%	132.88%	133.22%	133.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	32.36%	39.64%	41.48%	39.01%	37.22%	-
YoY %	-18.37%	-4.44%	6.33%	4.81%	-	-
Horiz. %	86.94%	106.50%	111.45%	104.81%	100.00%	-
ROE	20.10%	19.48%	33.30%	25.15%	0.00%	-
YoY %	3.18%	-41.50%	32.41%	0.00%	-	-
Horiz. %	79.92%	77.46%	132.41%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	9.39	9.91	13.48	10.34	9.09	0.81%
YoY %	-5.25%	-26.48%	30.37%	13.75%	-	-
Horiz. %	103.30%	109.02%	148.29%	113.75%	100.00%	-
EPS	3.42	3.90	5.66	4.02	3.38	0.29%
YoY %	-12.31%	-31.10%	40.80%	18.93%	-	-
Horiz. %	101.18%	115.38%	167.46%	118.93%	100.00%	-
DPS	2.00	3.50	1.50	2.50	0.00	-
YoY %	-42.86%	133.33%	-40.00%	0.00%	-	-
Horiz. %	80.00%	140.00%	60.00%	100.00%	-	-
NAPS	0.17	0.20	0.17	0.16	0.00	-
YoY %	-15.00%	17.65%	6.25%	0.00%	-	-
Horiz. %	106.25%	125.00%	106.25%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 189,999
RPS	9.35	9.88	13.47	10.38	6.82	8.20%
YoY %	-5.36%	-26.65%	29.77%	52.20%	-	-
Horiz. %	137.10%	144.87%	197.51%	152.20%	100.00%	-
EPS	3.40	3.88	5.66	4.04	2.54	7.55%
YoY %	-12.37%	-31.45%	40.10%	59.06%	-	-
Horiz. %	133.86%	152.76%	222.83%	159.06%	100.00%	-
DPS	1.99	3.50	1.50	2.51	0.00	-
YoY %	-43.14%	133.33%	-40.24%	0.00%	-	-
Horiz. %	79.28%	139.44%	59.76%	100.00%	-	-
NAPS	0.1692	0.1993	0.1699	0.1606	0.00	-
YoY %	-15.10%	17.30%	5.79%	0.00%	-	-
Horiz. %	105.35%	124.10%	105.79%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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	-
P/RPS	5.54	5.04	13.73	24.95	6.60	-4.27%
YoY %	9.92%	-63.29%	-44.97%	278.03%	-	-
Horiz. %	83.94%	76.36%	208.03%	378.03%	100.00%	-
P/EPS	15.22	12.83	32.68	64.11	17.73	-3.74%
YoY %	18.63%	-60.74%	-49.03%	261.59%	-	-
Horiz. %	85.84%	72.36%	184.32%	361.59%	100.00%	-
EY	6.57	7.79	3.06	1.56	5.64	3.88%
YoY %	-15.66%	154.58%	96.15%	-72.34%	-	-
Horiz. %	116.49%	138.12%	54.26%	27.66%	100.00%	-
DY	3.85	7.00	0.81	0.97	0.00	-
YoY %	-45.00%	764.20%	-16.49%	0.00%	-	-
Horiz. %	396.91%	721.65%	83.51%	100.00%	-	-
P/NAPS	3.06	2.50	10.88	16.13	0.00	-
YoY %	22.40%	-77.02%	-32.55%	0.00%	-	-
Horiz. %	18.97%	15.50%	67.45%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/04/10	21/05/09	27/05/08	23/05/07	-	-
Price	0.53	0.78	2.00	2.46	0.00	-
P/RPS	5.64	7.87	14.84	23.79	0.00	-
YoY %	-28.34%	-46.97%	-37.62%	0.00%	-	-
Horiz. %	23.71%	33.08%	62.38%	100.00%	-	-
P/EPS	15.51	20.02	35.33	61.13	0.00	-
YoY %	-22.53%	-43.33%	-42.21%	0.00%	-	-
Horiz. %	25.37%	32.75%	57.79%	100.00%	-	-
EY	6.45	5.00	2.83	1.64	0.00	-
YoY %	29.00%	76.68%	72.56%	0.00%	-	-
Horiz. %	393.29%	304.88%	172.56%	100.00%	-	-
DY	3.77	4.49	0.75	1.02	0.00	-
YoY %	-16.04%	498.67%	-26.47%	0.00%	-	-
Horiz. %	369.61%	440.20%	73.53%	100.00%	-	-
P/NAPS	3.12	3.90	11.76	15.38	0.00	-
YoY %	-20.00%	-66.84%	-23.54%	0.00%	-	-
Horiz. %	20.29%	25.36%	76.46%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos