[REXIT] YoY Quarter Result on 30-Jun-2015 [#4]

Stock
[REXIT] REXIT BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 15.8%
YoY- 115.33%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,362 5,677 4,842 4,320 3,193 3,905 3,280 8.53%
PBT 2,787 2,807 2,187 2,102 989 1,444 788 23.42%
Tax -533 -581 -409 -108 -63 0 -8 101.28%
NP 2,254 2,226 1,778 1,994 926 1,444 780 19.33%
-
NP to SH 2,254 2,226 1,778 1,994 926 1,444 780 19.33%
-
Tax Rate 19.12% 20.70% 18.70% 5.14% 6.37% 0.00% 1.02% -
Total Cost 3,108 3,451 3,064 2,326 2,267 2,461 2,500 3.69%
-
Net Worth 33,911 32,197 30,531 29,003 25,419 31,073 29,638 2.26%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 33,911 32,197 30,531 29,003 25,419 31,073 29,638 2.26%
NOSH 189,333 189,333 179,595 181,272 181,568 182,784 185,238 0.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 42.04% 39.21% 36.72% 46.16% 29.00% 36.98% 23.78% -
ROE 6.65% 6.91% 5.82% 6.88% 3.64% 4.65% 2.63% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.00 3.17 2.70 2.38 1.76 2.14 1.77 9.18%
EPS 1.26 1.24 0.99 1.10 0.51 0.79 0.42 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.16 0.14 0.17 0.16 2.90%
Adjusted Per Share Value based on latest NOSH - 181,272
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.83 3.00 2.56 2.28 1.69 2.06 1.73 8.54%
EPS 1.19 1.18 0.94 1.05 0.49 0.76 0.41 19.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1791 0.1701 0.1613 0.1532 0.1343 0.1641 0.1565 2.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.645 0.865 0.52 0.405 0.38 0.25 0.28 -
P/RPS 21.47 27.26 19.29 16.99 21.61 11.70 15.81 5.23%
P/EPS 51.07 69.51 52.53 36.82 74.51 31.65 66.50 -4.30%
EY 1.96 1.44 1.90 2.72 1.34 3.16 1.50 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 4.81 3.06 2.53 2.71 1.47 1.75 11.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 24/08/16 26/08/15 28/08/14 28/08/13 28/08/12 -
Price 0.685 0.885 0.52 0.39 0.375 0.265 0.26 -
P/RPS 22.80 27.89 19.29 16.36 21.32 12.40 14.68 7.61%
P/EPS 54.24 71.12 52.53 35.45 73.53 33.54 61.75 -2.13%
EY 1.84 1.41 1.90 2.82 1.36 2.98 1.62 2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 4.92 3.06 2.44 2.68 1.56 1.63 14.16%

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