[REXIT] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 57.82%
YoY- 39.62%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 19,396 12,400 5,360 20,952 14,812 9,785 4,941 148.63%
PBT 7,584 5,531 3,173 9,189 6,076 3,724 1,707 170.01%
Tax -215 -205 -200 -113 -211 -215 -86 84.09%
NP 7,369 5,326 2,973 9,076 5,865 3,509 1,621 174.16%
-
NP to SH 7,306 5,036 2,708 9,223 5,844 3,509 1,621 172.60%
-
Tax Rate 2.83% 3.71% 6.30% 1.23% 3.47% 5.77% 5.04% -
Total Cost 12,027 7,074 2,387 11,876 8,947 6,276 3,320 135.68%
-
Net Worth 32,176 30,291 32,193 30,301 30,260 28,451 26,388 14.12%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,624 3,786 3,787 4,734 4,728 - - -
Div Payout % 90.67% 75.19% 139.86% 51.33% 80.91% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 32,176 30,291 32,193 30,301 30,260 28,451 26,388 14.12%
NOSH 189,274 189,323 189,370 189,383 189,126 189,675 188,488 0.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 37.99% 42.95% 55.47% 43.32% 39.60% 35.86% 32.81% -
ROE 22.71% 16.63% 8.41% 30.44% 19.31% 12.33% 6.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.25 6.55 2.83 11.06 7.83 5.16 2.62 148.07%
EPS 3.86 2.66 1.43 4.87 3.09 1.85 0.86 171.84%
DPS 3.50 2.00 2.00 2.50 2.50 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.16 0.16 0.15 0.14 13.80%
Adjusted Per Share Value based on latest NOSH - 189,831
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.24 6.55 2.83 11.07 7.82 5.17 2.61 148.54%
EPS 3.86 2.66 1.43 4.87 3.09 1.85 0.86 171.84%
DPS 3.50 2.00 2.00 2.50 2.50 0.00 0.00 -
NAPS 0.1699 0.16 0.17 0.16 0.1598 0.1503 0.1394 14.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.85 2.52 2.50 2.63 2.58 1.79 1.71 -
P/RPS 18.05 38.48 88.33 23.77 32.94 34.70 65.23 -57.50%
P/EPS 47.93 94.74 174.83 54.00 83.50 96.76 198.84 -61.23%
EY 2.09 1.06 0.57 1.85 1.20 1.03 0.50 159.26%
DY 1.89 0.79 0.80 0.95 0.97 0.00 0.00 -
P/NAPS 10.88 15.75 14.71 16.44 16.13 11.93 12.21 -7.39%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 21/02/08 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 -
Price 2.00 2.30 2.10 2.55 2.46 2.50 1.73 -
P/RPS 19.52 35.12 74.19 23.05 31.41 48.46 66.00 -55.57%
P/EPS 51.81 86.47 146.85 52.36 79.61 135.14 201.16 -59.48%
EY 1.93 1.16 0.68 1.91 1.26 0.74 0.50 145.86%
DY 1.75 0.87 0.95 0.98 1.02 0.00 0.00 -
P/NAPS 11.76 14.38 12.35 15.94 15.38 16.67 12.36 -3.26%

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