[REXIT] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 30.69%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 14,137 10,045 4,333 23,962 19,396 12,400 5,360 90.78%
PBT 5,193 3,647 1,581 9,861 7,584 5,531 3,173 38.83%
Tax -30 -9 -4 -242 -215 -205 -200 -71.73%
NP 5,163 3,638 1,577 9,619 7,369 5,326 2,973 44.43%
-
NP to SH 5,110 3,242 1,726 9,548 7,306 5,036 2,708 52.64%
-
Tax Rate 0.58% 0.25% 0.25% 2.45% 2.83% 3.71% 6.30% -
Total Cost 8,974 6,407 2,756 14,343 12,027 7,074 2,387 141.58%
-
Net Worth 37,851 36,022 34,140 32,174 32,176 30,291 32,193 11.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,624 3,791 - 6,624 6,624 3,786 3,787 45.12%
Div Payout % 129.63% 116.96% - 69.38% 90.67% 75.19% 139.86% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 37,851 36,022 34,140 32,174 32,176 30,291 32,193 11.38%
NOSH 189,259 189,590 189,670 189,260 189,274 189,323 189,370 -0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 36.52% 36.22% 36.40% 40.14% 37.99% 42.95% 55.47% -
ROE 13.50% 9.00% 5.06% 29.68% 22.71% 16.63% 8.41% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.47 5.30 2.28 12.66 10.25 6.55 2.83 90.88%
EPS 2.70 1.71 0.91 5.04 3.86 2.66 1.43 52.70%
DPS 3.50 2.00 0.00 3.50 3.50 2.00 2.00 45.17%
NAPS 0.20 0.19 0.18 0.17 0.17 0.16 0.17 11.43%
Adjusted Per Share Value based on latest NOSH - 189,210
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.47 5.31 2.29 12.66 10.24 6.55 2.83 90.88%
EPS 2.70 1.71 0.91 5.04 3.86 2.66 1.43 52.70%
DPS 3.50 2.00 0.00 3.50 3.50 2.00 2.00 45.17%
NAPS 0.1999 0.1903 0.1803 0.1699 0.1699 0.16 0.17 11.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.75 0.80 1.56 1.85 2.52 2.50 -
P/RPS 6.69 14.16 35.02 12.32 18.05 38.48 88.33 -82.07%
P/EPS 18.52 43.86 87.91 30.92 47.93 94.74 174.83 -77.58%
EY 5.40 2.28 1.14 3.23 2.09 1.06 0.57 347.11%
DY 7.00 2.67 0.00 2.24 1.89 0.79 0.80 324.06%
P/NAPS 2.50 3.95 4.44 9.18 10.88 15.75 14.71 -69.28%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 26/02/09 30/10/08 19/08/08 27/05/08 21/02/08 27/11/07 -
Price 0.78 0.54 0.90 1.05 2.00 2.30 2.10 -
P/RPS 10.44 10.19 39.40 8.29 19.52 35.12 74.19 -72.91%
P/EPS 28.89 31.58 98.90 20.81 51.81 86.47 146.85 -66.14%
EY 3.46 3.17 1.01 4.80 1.93 1.16 0.68 195.53%
DY 4.49 3.70 0.00 3.33 1.75 0.87 0.95 181.36%
P/NAPS 3.90 2.84 5.00 6.18 11.76 14.38 12.35 -53.59%

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