[REXIT] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -16.75%
YoY- 109.86%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,842 5,285 4,573 4,144 4,320 4,979 4,158 10.69%
PBT 2,187 2,319 2,274 2,059 2,102 2,044 877 83.99%
Tax -409 -589 -585 -399 -108 -322 -60 259.93%
NP 1,778 1,730 1,689 1,660 1,994 1,722 817 68.01%
-
NP to SH 1,778 1,730 1,689 1,660 1,994 1,722 817 68.01%
-
Tax Rate 18.70% 25.40% 25.73% 19.38% 5.14% 15.75% 6.84% -
Total Cost 3,064 3,555 2,884 2,484 2,326 3,257 3,341 -5.61%
-
Net Worth 30,531 28,833 30,874 28,869 29,003 27,189 27,233 7.92%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 3,632 - - - 2,723 -
Div Payout % - - 215.05% - - - 333.33% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 30,531 28,833 30,874 28,869 29,003 27,189 27,233 7.92%
NOSH 179,595 180,208 181,612 180,434 181,272 181,263 181,555 -0.72%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 36.72% 32.73% 36.93% 40.06% 46.16% 34.59% 19.65% -
ROE 5.82% 6.00% 5.47% 5.75% 6.88% 6.33% 3.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.70 2.93 2.52 2.30 2.38 2.75 2.29 11.61%
EPS 0.99 0.96 0.93 0.92 1.10 0.95 0.45 69.23%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.17 0.16 0.17 0.16 0.16 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 180,434
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.56 2.79 2.42 2.19 2.28 2.63 2.20 10.64%
EPS 0.94 0.91 0.89 0.88 1.05 0.91 0.43 68.51%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 1.44 -
NAPS 0.1613 0.1523 0.1631 0.1525 0.1532 0.1436 0.1438 7.96%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.52 0.53 0.62 0.43 0.405 0.37 0.33 -
P/RPS 19.29 18.07 24.62 18.72 16.99 13.47 14.41 21.48%
P/EPS 52.53 55.21 66.67 46.74 36.82 38.95 73.33 -19.95%
EY 1.90 1.81 1.50 2.14 2.72 2.57 1.36 24.99%
DY 0.00 0.00 3.23 0.00 0.00 0.00 4.55 -
P/NAPS 3.06 3.31 3.65 2.69 2.53 2.47 2.20 24.62%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 20/05/16 23/02/16 27/11/15 26/08/15 15/05/15 13/02/15 -
Price 0.52 0.56 0.62 0.695 0.39 0.38 0.35 -
P/RPS 19.29 19.09 24.62 30.26 16.36 13.83 15.28 16.82%
P/EPS 52.53 58.33 66.67 75.54 35.45 40.00 77.78 -23.04%
EY 1.90 1.71 1.50 1.32 2.82 2.50 1.29 29.48%
DY 0.00 0.00 3.23 0.00 0.00 0.00 4.29 -
P/NAPS 3.06 3.50 3.65 4.34 2.44 2.53 2.33 19.94%

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