[REXIT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 51.47%
YoY--%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,785 4,941 17,752 12,914 8,257 3,062 0 -
PBT 3,724 1,707 6,599 4,983 3,319 1,552 0 -
Tax -215 -86 7 -177 -146 -37 0 -
NP 3,509 1,621 6,606 4,806 3,173 1,515 0 -
-
NP to SH 3,509 1,621 6,606 4,806 3,173 1,515 0 -
-
Tax Rate 5.77% 5.04% -0.11% 3.55% 4.40% 2.38% - -
Total Cost 6,276 3,320 11,146 8,108 5,084 1,547 0 -
-
Net Worth 28,451 26,388 20,466 16,826 13,871 5,747 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 1,137 - - - - -
Div Payout % - - 17.21% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 28,451 26,388 20,466 16,826 13,871 5,747 0 -
NOSH 189,675 188,488 113,700 105,164 86,693 41,056 0 -
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.86% 32.81% 37.21% 37.22% 38.43% 49.48% 0.00% -
ROE 12.33% 6.14% 32.28% 28.56% 22.88% 26.36% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.16 2.62 15.61 12.28 9.52 7.46 0.00 -
EPS 1.85 0.86 5.81 4.57 3.66 3.69 0.00 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.18 0.16 0.16 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.17 2.61 9.38 6.82 4.36 1.62 0.00 -
EPS 1.85 0.86 3.49 2.54 1.68 0.80 0.00 -
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.1503 0.1394 0.1081 0.0889 0.0733 0.0304 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 1.79 1.71 2.22 0.60 0.50 0.00 0.00 -
P/RPS 34.70 65.23 14.22 4.89 5.25 0.00 0.00 -
P/EPS 96.76 198.84 38.21 13.13 13.66 0.00 0.00 -
EY 1.03 0.50 2.62 7.62 7.32 0.00 0.00 -
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 11.93 12.21 12.33 3.75 3.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 16/08/06 28/04/06 08/02/06 10/11/05 - -
Price 2.50 1.73 1.93 1.42 0.65 0.00 0.00 -
P/RPS 48.46 66.00 12.36 11.56 6.82 0.00 0.00 -
P/EPS 135.14 201.16 33.22 31.07 17.76 0.00 0.00 -
EY 0.74 0.50 3.01 3.22 5.63 0.00 0.00 -
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.00 -
P/NAPS 16.67 12.36 10.72 8.88 4.06 0.00 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