[REXIT] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 37.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 19,650 19,280 19,631 17,752 12,914 8,257 3,062 245.72%
PBT 7,695 6,993 6,754 6,599 4,983 3,319 1,552 191.05%
Tax -30 -52 -42 7 -177 -146 -37 -13.05%
NP 7,665 6,941 6,712 6,606 4,806 3,173 1,515 195.00%
-
NP to SH 7,646 6,942 6,712 6,606 4,806 3,173 1,515 194.51%
-
Tax Rate 0.39% 0.74% 0.62% -0.11% 3.55% 4.40% 2.38% -
Total Cost 11,985 12,339 12,919 11,146 8,108 5,084 1,547 292.01%
-
Net Worth 30,399 28,320 26,388 25,511 0 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,749 - - - - - - -
Div Payout % 62.12% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 30,399 28,320 26,388 25,511 0 0 0 -
NOSH 189,999 188,800 188,488 141,732 142,000 132,640 41,056 177.96%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 39.01% 36.00% 34.19% 37.21% 37.22% 38.43% 49.48% -
ROE 25.15% 24.51% 25.44% 25.89% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.34 10.21 10.41 12.53 9.09 6.23 7.46 24.33%
EPS 4.02 3.68 3.56 4.66 3.38 2.39 3.69 5.88%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.18 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,732
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.38 10.18 10.37 9.38 6.82 4.36 1.62 245.36%
EPS 4.04 3.67 3.55 3.49 2.54 1.68 0.80 194.63%
DPS 2.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1496 0.1394 0.1347 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 2.58 1.79 1.71 2.22 0.60 0.50 0.00 -
P/RPS 24.95 17.53 16.42 17.72 6.60 8.03 0.00 -
P/EPS 64.11 48.68 48.02 47.63 17.73 20.90 0.00 -
EY 1.56 2.05 2.08 2.10 5.64 4.78 0.00 -
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.13 11.93 12.21 12.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 21/11/06 16/08/06 - - - -
Price 2.46 2.50 1.73 1.93 0.00 0.00 0.00 -
P/RPS 23.79 24.48 16.61 15.41 0.00 0.00 0.00 -
P/EPS 61.13 67.99 48.58 41.41 0.00 0.00 0.00 -
EY 1.64 1.47 2.06 2.41 0.00 0.00 0.00 -
DY 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.38 16.67 12.36 10.72 0.00 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