[REXIT] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -10.58%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 13,160 13,513 15,633 16,544 18,849 25,861 19,749 -6.53%
PBT 4,446 3,550 4,617 5,089 6,924 10,112 8,101 -9.50%
Tax -33 -52 -18 -22 -40 -286 -281 -29.99%
NP 4,413 3,498 4,598 5,066 6,884 9,825 7,820 -9.08%
-
NP to SH 4,413 3,498 4,598 5,826 6,813 9,741 7,792 -9.03%
-
Tax Rate 0.74% 1.46% 0.39% 0.43% 0.58% 2.83% 3.47% -
Total Cost 8,746 10,014 11,034 11,477 11,965 16,036 11,929 -5.03%
-
Net Worth 29,422 33,261 29,668 31,747 37,851 32,176 30,260 -0.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,903 4,927 - 8,715 8,832 8,832 6,304 -4.09%
Div Payout % 111.11% 140.85% - 149.57% 129.63% 90.67% 80.91% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 29,422 33,261 29,668 31,747 37,851 32,176 30,260 -0.46%
NOSH 183,888 184,788 185,430 186,752 189,259 189,274 189,126 -0.46%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 33.54% 25.89% 29.42% 30.63% 36.52% 37.99% 39.60% -
ROE 15.00% 10.52% 15.50% 18.35% 18.00% 30.27% 25.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.16 7.31 8.43 8.86 9.96 13.66 10.44 -6.08%
EPS 2.40 1.89 2.48 3.12 3.60 5.15 4.12 -8.60%
DPS 2.67 2.67 0.00 4.67 4.67 4.67 3.33 -3.61%
NAPS 0.16 0.18 0.16 0.17 0.20 0.17 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 188,474
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.95 7.14 8.26 8.74 9.96 13.66 10.43 -6.53%
EPS 2.33 1.85 2.43 3.08 3.60 5.15 4.12 -9.05%
DPS 2.59 2.60 0.00 4.60 4.66 4.67 3.33 -4.09%
NAPS 0.1554 0.1757 0.1567 0.1677 0.1999 0.1699 0.1598 -0.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.275 0.29 0.31 0.52 0.50 1.85 2.58 -
P/RPS 3.84 3.97 3.68 5.87 5.02 13.54 24.71 -26.65%
P/EPS 11.46 15.32 12.50 16.67 13.89 35.95 62.62 -24.63%
EY 8.73 6.53 8.00 6.00 7.20 2.78 1.60 32.64%
DY 9.70 9.20 0.00 8.97 9.33 2.52 1.29 39.92%
P/NAPS 1.72 1.61 1.94 3.06 2.50 10.88 16.13 -31.11%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 11/05/12 19/05/11 29/04/10 21/05/09 27/05/08 23/05/07 -
Price 0.27 0.26 0.38 0.53 0.78 2.00 2.46 -
P/RPS 3.77 3.56 4.51 5.98 7.83 14.64 23.56 -26.29%
P/EPS 11.25 13.73 15.32 16.99 21.67 38.86 59.71 -24.26%
EY 8.89 7.28 6.53 5.89 4.62 2.57 1.67 32.10%
DY 9.88 10.26 0.00 8.81 5.98 2.33 1.36 39.12%
P/NAPS 1.69 1.44 2.38 3.12 3.90 11.76 15.38 -30.76%

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