[REXIT] QoQ Cumulative 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- 37.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,812 9,785 4,941 17,752 12,914 8,257 3,062 186.30%
PBT 6,076 3,724 1,707 6,599 4,983 3,319 1,552 148.60%
Tax -211 -215 -86 7 -177 -146 -37 219.53%
NP 5,865 3,509 1,621 6,606 4,806 3,173 1,515 146.75%
-
NP to SH 5,844 3,509 1,621 6,606 4,806 3,173 1,515 146.16%
-
Tax Rate 3.47% 5.77% 5.04% -0.11% 3.55% 4.40% 2.38% -
Total Cost 8,947 6,276 3,320 11,146 8,108 5,084 1,547 222.54%
-
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 4,728 - - 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 19.31% 12.33% 6.14% 32.28% 28.56% 22.88% 26.36% -
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 7.83 5.16 2.62 15.61 12.28 9.52 7.46 3.28%
EPS 3.09 1.85 0.86 5.81 4.57 3.66 3.69 -11.16%
DPS 2.50 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 7.82 5.17 2.61 9.38 6.82 4.36 1.62 185.89%
EPS 3.09 1.85 0.86 3.49 2.54 1.68 0.80 146.37%
DPS 2.50 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 32.94 34.70 65.23 14.22 4.89 5.25 0.00 -
P/EPS 83.50 96.76 198.84 38.21 13.13 13.66 0.00 -
EY 1.20 1.03 0.50 2.62 7.62 7.32 0.00 -
DY 0.97 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 31.41 48.46 66.00 12.36 11.56 6.82 0.00 -
P/EPS 79.61 135.14 201.16 33.22 31.07 17.76 0.00 -
EY 1.26 0.74 0.50 3.01 3.22 5.63 0.00 -
DY 1.02 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