[REXIT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 87.83%
YoY- -35.62%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,819 19,435 14,137 10,045 4,333 23,962 19,396 -66.12%
PBT 1,197 7,231 5,193 3,647 1,581 9,861 7,584 -70.76%
Tax -4 -139 -30 -9 -4 -242 -215 -92.96%
NP 1,193 7,092 5,163 3,638 1,577 9,619 7,369 -70.26%
-
NP to SH 1,490 7,179 5,110 3,242 1,726 9,548 7,306 -65.31%
-
Tax Rate 0.33% 1.92% 0.58% 0.25% 0.25% 2.45% 2.83% -
Total Cost 2,626 12,343 8,974 6,407 2,756 14,343 12,027 -63.70%
-
Net Worth 33,949 32,161 37,851 36,022 34,140 32,174 32,176 3.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,621 6,624 3,791 - 6,624 6,624 -
Div Payout % - 92.23% 129.63% 116.96% - 69.38% 90.67% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 33,949 32,161 37,851 36,022 34,140 32,174 32,176 3.63%
NOSH 188,607 189,182 189,259 189,590 189,670 189,260 189,274 -0.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 31.24% 36.49% 36.52% 36.22% 36.40% 40.14% 37.99% -
ROE 4.39% 22.32% 13.50% 9.00% 5.06% 29.68% 22.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.02 10.27 7.47 5.30 2.28 12.66 10.25 -66.10%
EPS 0.79 3.79 2.70 1.71 0.91 5.04 3.86 -65.23%
DPS 0.00 3.50 3.50 2.00 0.00 3.50 3.50 -
NAPS 0.18 0.17 0.20 0.19 0.18 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 189,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.02 10.26 7.47 5.31 2.29 12.66 10.24 -66.07%
EPS 0.79 3.79 2.70 1.71 0.91 5.04 3.86 -65.23%
DPS 0.00 3.50 3.50 2.00 0.00 3.50 3.50 -
NAPS 0.1793 0.1699 0.1999 0.1903 0.1803 0.1699 0.1699 3.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.63 0.54 0.50 0.75 0.80 1.56 1.85 -
P/RPS 31.11 5.26 6.69 14.16 35.02 12.32 18.05 43.70%
P/EPS 79.75 14.23 18.52 43.86 87.91 30.92 47.93 40.37%
EY 1.25 7.03 5.40 2.28 1.14 3.23 2.09 -28.99%
DY 0.00 6.48 7.00 2.67 0.00 2.24 1.89 -
P/NAPS 3.50 3.18 2.50 3.95 4.44 9.18 10.88 -53.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 21/05/09 26/02/09 30/10/08 19/08/08 27/05/08 -
Price 0.59 0.62 0.78 0.54 0.90 1.05 2.00 -
P/RPS 29.14 6.04 10.44 10.19 39.40 8.29 19.52 30.58%
P/EPS 74.68 16.34 28.89 31.58 98.90 20.81 51.81 27.57%
EY 1.34 6.12 3.46 3.17 1.01 4.80 1.93 -21.57%
DY 0.00 5.65 4.49 3.70 0.00 3.33 1.75 -
P/NAPS 3.28 3.65 3.90 2.84 5.00 6.18 11.76 -57.27%

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