[REXIT] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 3.43%
YoY- 118.78%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,332 20,913 19,650 19,280 19,631 17,752 12,914 39.69%
PBT 10,622 9,156 7,695 6,993 6,754 6,599 4,983 65.55%
Tax -199 -85 -30 -52 -42 7 -177 8.11%
NP 10,423 9,071 7,665 6,941 6,712 6,606 4,806 67.46%
-
NP to SH 10,337 9,250 7,646 6,942 6,712 6,606 4,806 66.54%
-
Tax Rate 1.87% 0.93% 0.39% 0.74% 0.62% -0.11% 3.55% -
Total Cost 10,909 11,842 11,985 12,339 12,919 11,146 8,108 21.85%
-
Net Worth 32,193 30,373 30,399 28,320 26,388 25,511 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,749 4,749 4,749 - - - - -
Div Payout % 45.95% 51.35% 62.12% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,193 30,373 30,399 28,320 26,388 25,511 0 -
NOSH 189,370 189,831 189,999 188,800 188,488 141,732 142,000 21.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 48.86% 43.37% 39.01% 36.00% 34.19% 37.21% 37.22% -
ROE 32.11% 30.45% 25.15% 24.51% 25.44% 25.89% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.26 11.02 10.34 10.21 10.41 12.53 9.09 15.32%
EPS 5.46 4.87 4.02 3.68 3.56 4.66 3.38 37.63%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,800
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.27 11.05 10.38 10.18 10.37 9.38 6.82 39.73%
EPS 5.46 4.89 4.04 3.67 3.55 3.49 2.54 66.48%
DPS 2.51 2.51 2.51 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1604 0.1606 0.1496 0.1394 0.1347 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.50 2.63 2.58 1.79 1.71 2.22 0.60 -
P/RPS 22.19 23.87 24.95 17.53 16.42 17.72 6.60 124.26%
P/EPS 45.80 53.97 64.11 48.68 48.02 47.63 17.73 88.15%
EY 2.18 1.85 1.56 2.05 2.08 2.10 5.64 -46.90%
DY 1.00 0.95 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 14.71 16.44 16.13 11.93 12.21 12.33 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 21/08/07 23/05/07 27/02/07 21/11/06 16/08/06 - -
Price 2.10 2.55 2.46 2.50 1.73 1.93 0.00 -
P/RPS 18.64 23.15 23.79 24.48 16.61 15.41 0.00 -
P/EPS 38.47 52.33 61.13 67.99 48.58 41.41 0.00 -
EY 2.60 1.91 1.64 1.47 2.06 2.41 0.00 -
DY 1.19 0.98 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 12.35 15.94 15.38 16.67 12.36 10.72 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