[REXIT] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 117.88%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,979 4,158 3,545 3,193 2,480 3,445 2,873 44.32%
PBT 2,044 877 793 989 429 1,043 1,018 59.22%
Tax -322 -60 -2 -63 -4 -4 -3 2164.96%
NP 1,722 817 791 926 425 1,039 1,015 42.29%
-
NP to SH 1,722 817 791 926 425 1,039 1,015 42.29%
-
Tax Rate 15.75% 6.84% 0.25% 6.37% 0.93% 0.38% 0.29% -
Total Cost 3,257 3,341 2,754 2,267 2,055 2,406 1,858 45.43%
-
Net Worth 27,189 27,233 26,965 25,419 25,869 32,810 30,812 -8.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,723 - - - 3,645 3,624 -
Div Payout % - 333.33% - - - 350.88% 357.14% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 27,189 27,233 26,965 25,419 25,869 32,810 30,812 -8.00%
NOSH 181,263 181,555 179,772 181,568 184,782 182,280 181,249 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 34.59% 19.65% 22.31% 29.00% 17.14% 30.16% 35.33% -
ROE 6.33% 3.00% 2.93% 3.64% 1.64% 3.17% 3.29% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.75 2.29 1.97 1.76 1.34 1.89 1.59 44.13%
EPS 0.95 0.45 0.44 0.51 0.23 0.57 0.56 42.28%
DPS 0.00 1.50 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.18 0.17 -8.01%
Adjusted Per Share Value based on latest NOSH - 181,568
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.63 2.20 1.87 1.69 1.31 1.82 1.52 44.17%
EPS 0.91 0.43 0.42 0.49 0.22 0.55 0.54 41.65%
DPS 0.00 1.44 0.00 0.00 0.00 1.93 1.91 -
NAPS 0.1436 0.1438 0.1424 0.1343 0.1366 0.1733 0.1627 -7.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.37 0.33 0.365 0.38 0.395 0.35 0.285 -
P/RPS 13.47 14.41 18.51 21.61 29.43 18.52 17.98 -17.52%
P/EPS 38.95 73.33 82.95 74.51 171.74 61.40 50.89 -16.34%
EY 2.57 1.36 1.21 1.34 0.58 1.63 1.96 19.81%
DY 0.00 4.55 0.00 0.00 0.00 5.71 7.02 -
P/NAPS 2.47 2.20 2.43 2.71 2.82 1.94 1.68 29.32%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 13/02/15 24/11/14 28/08/14 16/05/14 14/02/14 22/11/13 -
Price 0.38 0.35 0.385 0.375 0.405 0.39 0.39 -
P/RPS 13.83 15.28 19.52 21.32 30.18 20.64 24.60 -31.90%
P/EPS 40.00 77.78 87.50 73.53 176.09 68.42 69.64 -30.92%
EY 2.50 1.29 1.14 1.36 0.57 1.46 1.44 44.49%
DY 0.00 4.29 0.00 0.00 0.00 5.13 5.13 -
P/NAPS 2.53 2.33 2.57 2.68 2.89 2.17 2.29 6.87%

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