[REXIT] QoQ Quarter Result on 31-Dec-2023 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 42.49%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 7,536 7,396 8,370 9,340 6,967 7,220 6,144 14.54%
PBT 2,492 3,506 4,616 5,287 3,793 4,401 3,027 -12.12%
Tax -734 -559 -1,183 -1,273 -976 -731 -841 -8.65%
NP 1,758 2,947 3,433 4,014 2,817 3,670 2,186 -13.48%
-
NP to SH 1,758 2,947 3,433 4,014 2,817 3,670 2,186 -13.48%
-
Tax Rate 29.45% 15.94% 25.63% 24.08% 25.73% 16.61% 27.78% -
Total Cost 5,778 4,449 4,937 5,326 4,150 3,550 3,958 28.59%
-
Net Worth 50,232 48,500 46,768 43,304 48,500 45,036 41,571 13.40%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - 8,660 - - -
Div Payout % - - - - 307.45% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 50,232 48,500 46,768 43,304 48,500 45,036 41,571 13.40%
NOSH 189,333 189,333 189,333 189,333 189,333 189,333 189,333 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 23.33% 39.85% 41.02% 42.98% 40.43% 50.83% 35.58% -
ROE 3.50% 6.08% 7.34% 9.27% 5.81% 8.15% 5.26% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.35 4.27 4.83 5.39 4.02 4.17 3.55 14.46%
EPS 1.01 1.70 1.98 2.32 1.63 2.12 1.26 -13.67%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.29 0.28 0.27 0.25 0.28 0.26 0.24 13.40%
Adjusted Per Share Value based on latest NOSH - 189,333
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.98 3.91 4.42 4.93 3.68 3.81 3.25 14.42%
EPS 0.93 1.56 1.81 2.12 1.49 1.94 1.15 -13.16%
DPS 0.00 0.00 0.00 0.00 4.57 0.00 0.00 -
NAPS 0.2653 0.2562 0.247 0.2287 0.2562 0.2379 0.2196 13.39%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.80 0.95 1.23 0.865 0.81 0.755 0.78 -
P/RPS 18.39 22.25 25.45 16.04 20.14 18.11 21.99 -11.20%
P/EPS 78.82 55.84 62.06 37.33 49.81 35.63 61.81 17.54%
EY 1.27 1.79 1.61 2.68 2.01 2.81 1.62 -14.94%
DY 0.00 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 2.76 3.39 4.56 3.46 2.89 2.90 3.25 -10.29%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 27/08/24 20/05/24 22/02/24 28/11/23 22/08/23 22/05/23 -
Price 0.77 0.90 1.17 0.895 0.90 0.78 0.755 -
P/RPS 17.70 21.08 24.21 16.60 22.38 18.71 21.29 -11.55%
P/EPS 75.87 52.90 59.03 38.62 55.34 36.81 59.83 17.10%
EY 1.32 1.89 1.69 2.59 1.81 2.72 1.67 -14.47%
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 2.66 3.21 4.33 3.58 3.21 3.00 3.15 -10.63%

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