[REXIT] YoY Quarter Result on 30-Jun-2010 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 82.55%
YoY- -1.88%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,905 3,280 3,728 5,135 5,298 4,566 6,140 -7.25%
PBT 1,444 788 1,176 1,694 2,038 2,277 3,113 -12.00%
Tax 0 -8 -36 235 -109 -27 98 -
NP 1,444 780 1,140 1,929 1,929 2,250 3,211 -12.45%
-
NP to SH 1,444 780 1,140 2,030 2,069 2,242 3,379 -13.20%
-
Tax Rate 0.00% 1.02% 3.06% -13.87% 5.35% 1.19% -3.15% -
Total Cost 2,461 2,500 2,588 3,206 3,369 2,316 2,929 -2.85%
-
Net Worth 31,073 29,638 31,258 30,074 32,124 32,165 30,373 0.38%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 4,745 -
Div Payout % - - - - - - 140.45% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 31,073 29,638 31,258 30,074 32,124 32,165 30,373 0.38%
NOSH 182,784 185,238 183,870 187,962 188,969 189,210 189,831 -0.62%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 36.98% 23.78% 30.58% 37.57% 36.41% 49.28% 52.30% -
ROE 4.65% 2.63% 3.65% 6.75% 6.44% 6.97% 11.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.14 1.77 2.03 2.73 2.80 2.41 3.23 -6.62%
EPS 0.79 0.42 0.62 1.08 1.09 1.18 1.78 -12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.17 0.16 0.17 0.16 0.17 0.17 0.16 1.01%
Adjusted Per Share Value based on latest NOSH - 187,962
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.06 1.73 1.97 2.71 2.80 2.41 3.24 -7.26%
EPS 0.76 0.41 0.60 1.07 1.09 1.18 1.78 -13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
NAPS 0.1641 0.1565 0.1651 0.1588 0.1697 0.1699 0.1604 0.38%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.25 0.28 0.32 0.53 0.54 1.56 2.63 -
P/RPS 11.70 15.81 15.78 19.40 19.26 64.64 81.31 -27.58%
P/EPS 31.65 66.50 51.61 49.07 49.32 131.65 147.75 -22.62%
EY 3.16 1.50 1.94 2.04 2.03 0.76 0.68 29.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 1.47 1.75 1.88 3.31 3.18 9.18 16.44 -33.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 25/08/11 25/08/10 26/08/09 19/08/08 21/08/07 -
Price 0.265 0.26 0.27 0.44 0.62 1.05 2.55 -
P/RPS 12.40 14.68 13.32 16.11 22.11 43.51 78.84 -26.50%
P/EPS 33.54 61.75 43.55 40.74 56.63 88.61 143.26 -21.47%
EY 2.98 1.62 2.30 2.45 1.77 1.13 0.70 27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
P/NAPS 1.56 1.63 1.59 2.75 3.65 6.18 15.94 -32.09%

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