[REXIT] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -6.08%
YoY- -35.62%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 13,592 15,192 16,058 20,090 24,800 19,570 16,514 -3.19%
PBT 3,878 4,876 5,386 7,294 11,062 7,448 6,638 -8.56%
Tax -54 -18 -22 -18 -410 -430 -292 -24.50%
NP 3,824 4,858 5,364 7,276 10,652 7,018 6,346 -8.09%
-
NP to SH 3,824 4,858 6,516 6,484 10,072 7,018 6,346 -8.09%
-
Tax Rate 1.39% 0.37% 0.41% 0.25% 3.71% 5.77% 4.40% -
Total Cost 9,768 10,334 10,694 12,814 14,148 12,552 10,168 -0.66%
-
Net Worth 33,413 31,521 35,575 36,022 30,291 28,451 13,871 15.77%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 7,416 7,489 7,583 7,572 - - -
Div Payout % - 152.67% 114.94% 116.96% 75.19% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 33,413 31,521 35,575 36,022 30,291 28,451 13,871 15.77%
NOSH 185,631 185,419 187,241 189,590 189,323 189,675 86,693 13.52%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 28.13% 31.98% 33.40% 36.22% 42.95% 35.86% 38.43% -
ROE 11.44% 15.41% 18.32% 18.00% 33.25% 24.67% 45.75% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.32 8.19 8.58 10.60 13.10 10.32 19.05 -14.72%
EPS 2.06 2.62 3.48 3.42 5.32 3.70 7.32 -19.04%
DPS 0.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 0.18 0.17 0.19 0.19 0.16 0.15 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 189,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.18 8.02 8.48 10.61 13.10 10.34 8.72 -3.18%
EPS 2.02 2.57 3.44 3.42 5.32 3.71 3.35 -8.08%
DPS 0.00 3.92 3.96 4.01 4.00 0.00 0.00 -
NAPS 0.1765 0.1665 0.1879 0.1903 0.16 0.1503 0.0733 15.76%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.30 0.36 0.62 0.75 2.52 1.79 0.50 -
P/RPS 4.10 4.39 7.23 7.08 19.24 17.35 2.62 7.74%
P/EPS 14.56 13.74 17.82 21.93 47.37 48.38 6.83 13.43%
EY 6.87 7.28 5.61 4.56 2.11 2.07 14.64 -11.84%
DY 0.00 11.11 6.45 5.33 1.59 0.00 0.00 -
P/NAPS 1.67 2.12 3.26 3.95 15.75 11.93 3.13 -9.93%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/02/12 18/02/11 21/01/10 26/02/09 21/02/08 27/02/07 08/02/06 -
Price 0.28 0.37 0.60 0.54 2.30 2.50 0.65 -
P/RPS 3.82 4.52 7.00 5.10 17.56 24.23 3.41 1.90%
P/EPS 13.59 14.12 17.24 15.79 43.23 67.57 8.88 7.34%
EY 7.36 7.08 5.80 6.33 2.31 1.48 11.26 -6.83%
DY 0.00 10.81 6.67 7.41 1.74 0.00 0.00 -
P/NAPS 1.56 2.18 3.16 2.84 14.38 16.67 4.06 -14.72%

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