[REXIT] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 110.77%
YoY- 305.18%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,573 4,144 4,320 4,979 4,158 3,545 3,193 26.97%
PBT 2,274 2,059 2,102 2,044 877 793 989 73.94%
Tax -585 -399 -108 -322 -60 -2 -63 339.99%
NP 1,689 1,660 1,994 1,722 817 791 926 49.12%
-
NP to SH 1,689 1,660 1,994 1,722 817 791 926 49.12%
-
Tax Rate 25.73% 19.38% 5.14% 15.75% 6.84% 0.25% 6.37% -
Total Cost 2,884 2,484 2,326 3,257 3,341 2,754 2,267 17.35%
-
Net Worth 30,874 28,869 29,003 27,189 27,233 26,965 25,419 13.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,632 - - - 2,723 - - -
Div Payout % 215.05% - - - 333.33% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 30,874 28,869 29,003 27,189 27,233 26,965 25,419 13.79%
NOSH 181,612 180,434 181,272 181,263 181,555 179,772 181,568 0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 36.93% 40.06% 46.16% 34.59% 19.65% 22.31% 29.00% -
ROE 5.47% 5.75% 6.88% 6.33% 3.00% 2.93% 3.64% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.52 2.30 2.38 2.75 2.29 1.97 1.76 26.95%
EPS 0.93 0.92 1.10 0.95 0.45 0.44 0.51 49.09%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.15 0.14 13.77%
Adjusted Per Share Value based on latest NOSH - 181,263
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.42 2.19 2.28 2.63 2.20 1.87 1.69 26.96%
EPS 0.89 0.88 1.05 0.91 0.43 0.42 0.49 48.70%
DPS 1.92 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.1631 0.1525 0.1532 0.1436 0.1438 0.1424 0.1343 13.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.62 0.43 0.405 0.37 0.33 0.365 0.38 -
P/RPS 24.62 18.72 16.99 13.47 14.41 18.51 21.61 9.05%
P/EPS 66.67 46.74 36.82 38.95 73.33 82.95 74.51 -7.12%
EY 1.50 2.14 2.72 2.57 1.36 1.21 1.34 7.78%
DY 3.23 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 3.65 2.69 2.53 2.47 2.20 2.43 2.71 21.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/11/15 26/08/15 15/05/15 13/02/15 24/11/14 28/08/14 -
Price 0.62 0.695 0.39 0.38 0.35 0.385 0.375 -
P/RPS 24.62 30.26 16.36 13.83 15.28 19.52 21.32 10.04%
P/EPS 66.67 75.54 35.45 40.00 77.78 87.50 73.53 -6.30%
EY 1.50 1.32 2.82 2.50 1.29 1.14 1.36 6.73%
DY 3.23 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 3.65 4.34 2.44 2.53 2.33 2.57 2.68 22.79%

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