[REXIT] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[REXIT] REXIT BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 17,332 21,440 19,764 12,248 0 -
PBT 6,324 12,692 6,828 6,208 0 -
Tax -16 -800 -344 -148 0 -
NP 6,308 11,892 6,484 6,060 0 -
-
NP to SH 6,904 10,832 6,484 6,060 0 -
-
Tax Rate 0.25% 6.30% 5.04% 2.38% - -
Total Cost 11,024 9,548 13,280 6,188 0 -
-
Net Worth 34,140 32,193 26,388 5,747 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 15,149 - - - -
Div Payout % - 139.86% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 34,140 32,193 26,388 5,747 0 -
NOSH 189,670 189,370 188,488 41,056 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 36.40% 55.47% 32.81% 49.48% 0.00% -
ROE 20.22% 33.65% 24.57% 105.43% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.14 11.32 10.49 29.83 0.00 -
EPS 3.64 5.72 3.44 14.76 0.00 -
DPS 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,056
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.15 11.32 10.44 6.47 0.00 -
EPS 3.65 5.72 3.42 3.20 0.00 -
DPS 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.1803 0.17 0.1394 0.0304 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 - - -
Price 0.80 2.50 1.71 0.00 0.00 -
P/RPS 8.75 22.08 16.31 0.00 0.00 -
P/EPS 21.98 43.71 49.71 0.00 0.00 -
EY 4.55 2.29 2.01 0.00 0.00 -
DY 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 4.44 14.71 12.21 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/10/08 27/11/07 21/11/06 10/11/05 - -
Price 0.90 2.10 1.73 0.00 0.00 -
P/RPS 9.85 18.55 16.50 0.00 0.00 -
P/EPS 24.73 36.71 50.29 0.00 0.00 -
EY 4.04 2.72 1.99 0.00 0.00 -
DY 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 5.00 12.35 12.36 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