[REXIT] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 3.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 19,749 19,570 19,764 17,752 17,218 16,514 12,248 37.54%
PBT 8,101 7,448 6,828 6,599 6,644 6,638 6,208 19.43%
Tax -281 -430 -344 7 -236 -292 -148 53.39%
NP 7,820 7,018 6,484 6,606 6,408 6,346 6,060 18.54%
-
NP to SH 7,792 7,018 6,484 6,606 6,408 6,346 6,060 18.26%
-
Tax Rate 3.47% 5.77% 5.04% -0.11% 3.55% 4.40% 2.38% -
Total Cost 11,929 12,552 13,280 11,146 10,810 10,168 6,188 54.95%
-
Net Worth 30,260 28,451 26,388 20,466 16,826 13,871 5,747 202.96%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,304 - - 1,137 - - - -
Div Payout % 80.91% - - 17.21% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 30,260 28,451 26,388 20,466 16,826 13,871 5,747 202.96%
NOSH 189,126 189,675 188,488 113,700 105,164 86,693 41,056 177.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 39.60% 35.86% 32.81% 37.21% 37.22% 38.43% 49.48% -
ROE 25.75% 24.67% 24.57% 32.28% 38.08% 45.75% 105.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.44 10.32 10.49 15.61 16.37 19.05 29.83 -50.36%
EPS 4.12 3.70 3.44 5.81 6.09 7.32 14.76 -57.32%
DPS 3.33 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.18 0.16 0.16 0.14 9.31%
Adjusted Per Share Value based on latest NOSH - 141,732
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.43 10.34 10.44 9.38 9.09 8.72 6.47 37.52%
EPS 4.12 3.71 3.42 3.49 3.38 3.35 3.20 18.36%
DPS 3.33 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.1598 0.1503 0.1394 0.1081 0.0889 0.0733 0.0304 202.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 2.58 1.79 1.71 2.22 0.60 0.50 0.00 -
P/RPS 24.71 17.35 16.31 14.22 3.66 2.62 0.00 -
P/EPS 62.62 48.38 49.71 38.21 9.85 6.83 0.00 -
EY 1.60 2.07 2.01 2.62 10.16 14.64 0.00 -
DY 1.29 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 16.13 11.93 12.21 12.33 3.75 3.13 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 21/11/06 16/08/06 28/04/06 08/02/06 10/11/05 -
Price 2.46 2.50 1.73 1.93 1.42 0.65 0.00 -
P/RPS 23.56 24.23 16.50 12.36 8.67 3.41 0.00 -
P/EPS 59.71 67.57 50.29 33.22 23.30 8.88 0.00 -
EY 1.67 1.48 1.99 3.01 4.29 11.26 0.00 -
DY 1.36 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 15.38 16.67 12.36 10.72 8.88 4.06 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