[REXIT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 29.73%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,870 6,788 4,016 13,415 10,135 6,796 3,320 106.61%
PBT 3,335 2,078 1,182 3,451 2,663 1,939 1,030 118.70%
Tax -25 -22 -12 -47 -39 -27 -14 47.13%
NP 3,310 2,056 1,170 3,404 2,624 1,912 1,016 119.60%
-
NP to SH 3,310 2,056 1,170 3,404 2,624 1,912 1,016 119.60%
-
Tax Rate 0.75% 1.06% 1.02% 1.36% 1.46% 1.39% 1.36% -
Total Cost 6,560 4,732 2,846 10,011 7,511 4,884 2,304 100.75%
-
Net Worth 29,422 31,488 31,571 29,582 33,261 33,413 31,403 -4.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,677 3,704 - 3,697 3,695 - - -
Div Payout % 111.11% 180.18% - 108.63% 140.85% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 29,422 31,488 31,571 29,582 33,261 33,413 31,403 -4.24%
NOSH 183,888 185,225 185,714 184,891 184,788 185,631 184,727 -0.30%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 33.54% 30.29% 29.13% 25.37% 25.89% 28.13% 30.60% -
ROE 11.25% 6.53% 3.71% 11.51% 7.89% 5.72% 3.24% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.37 3.66 2.16 7.26 5.48 3.66 1.80 107.09%
EPS 1.80 1.11 0.63 1.84 1.42 1.03 0.55 120.27%
DPS 2.00 2.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.16 0.18 0.18 0.17 -3.95%
Adjusted Per Share Value based on latest NOSH - 185,238
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.21 3.59 2.12 7.09 5.35 3.59 1.75 106.81%
EPS 1.75 1.09 0.62 1.80 1.39 1.01 0.54 118.83%
DPS 1.94 1.96 0.00 1.95 1.95 0.00 0.00 -
NAPS 0.1554 0.1663 0.1668 0.1562 0.1757 0.1765 0.1659 -4.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.275 0.26 0.25 0.28 0.29 0.30 0.25 -
P/RPS 5.12 7.09 11.56 3.86 5.29 8.19 13.91 -48.60%
P/EPS 15.28 23.42 39.68 15.21 20.42 29.13 45.45 -51.61%
EY 6.55 4.27 2.52 6.58 4.90 3.43 2.20 106.81%
DY 7.27 7.69 0.00 7.14 6.90 0.00 0.00 -
P/NAPS 1.72 1.53 1.47 1.75 1.61 1.67 1.47 11.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 06/02/13 23/11/12 28/08/12 11/05/12 16/02/12 25/11/11 -
Price 0.27 0.27 0.27 0.26 0.26 0.28 0.31 -
P/RPS 5.03 7.37 12.49 3.58 4.74 7.65 17.25 -55.99%
P/EPS 15.00 24.32 42.86 14.12 18.31 27.18 56.36 -58.59%
EY 6.67 4.11 2.33 7.08 5.46 3.68 1.77 141.96%
DY 7.41 7.41 0.00 7.69 7.69 0.00 0.00 -
P/NAPS 1.69 1.59 1.59 1.63 1.44 1.56 1.82 -4.81%

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