[REXIT] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -20.54%
YoY- -30.2%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,979 2,480 3,082 3,339 4,129 4,379 4,092 3.32%
PBT 2,044 429 1,257 724 1,025 1,124 1,546 4.76%
Tax -322 -4 -3 -12 -5 -6 -21 57.58%
NP 1,722 425 1,254 712 1,020 1,118 1,525 2.04%
-
NP to SH 1,722 425 1,254 712 1,020 1,112 1,868 -1.34%
-
Tax Rate 15.75% 0.93% 0.24% 1.66% 0.49% 0.53% 1.36% -
Total Cost 3,257 2,055 1,828 2,627 3,109 3,261 2,567 4.04%
-
Net Worth 27,189 25,869 29,505 33,726 30,222 32,040 37,737 -5.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 3,747 - 2,827 2,830 -
Div Payout % - - - 526.32% - 254.24% 151.52% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 27,189 25,869 29,505 33,726 30,222 32,040 37,737 -5.31%
NOSH 181,263 184,782 184,411 187,368 188,888 188,474 188,686 -0.66%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 34.59% 17.14% 40.69% 21.32% 24.70% 25.53% 37.27% -
ROE 6.33% 1.64% 4.25% 2.11% 3.38% 3.47% 4.95% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.75 1.34 1.67 1.78 2.19 2.32 2.17 4.02%
EPS 0.95 0.23 0.68 0.38 0.54 0.59 0.99 -0.68%
DPS 0.00 0.00 0.00 2.00 0.00 1.50 1.50 -
NAPS 0.15 0.14 0.16 0.18 0.16 0.17 0.20 -4.67%
Adjusted Per Share Value based on latest NOSH - 187,368
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.63 1.31 1.63 1.76 2.18 2.31 2.16 3.33%
EPS 0.91 0.22 0.66 0.38 0.54 0.59 0.99 -1.39%
DPS 0.00 0.00 0.00 1.98 0.00 1.49 1.49 -
NAPS 0.1436 0.1366 0.1558 0.1781 0.1596 0.1692 0.1993 -5.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.37 0.395 0.275 0.29 0.31 0.52 0.50 -
P/RPS 13.47 29.43 16.45 16.27 14.18 22.38 23.06 -8.56%
P/EPS 38.95 171.74 40.44 76.32 57.41 88.14 50.51 -4.23%
EY 2.57 0.58 2.47 1.31 1.74 1.13 1.98 4.44%
DY 0.00 0.00 0.00 6.90 0.00 2.88 3.00 -
P/NAPS 2.47 2.82 1.72 1.61 1.94 3.06 2.50 -0.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 16/05/14 20/05/13 11/05/12 19/05/11 29/04/10 21/05/09 -
Price 0.38 0.405 0.27 0.26 0.38 0.53 0.78 -
P/RPS 13.83 30.18 16.16 14.59 17.38 22.81 35.97 -14.72%
P/EPS 40.00 176.09 39.71 68.42 70.37 89.83 78.79 -10.67%
EY 2.50 0.57 2.52 1.46 1.42 1.11 1.27 11.94%
DY 0.00 0.00 0.00 7.69 0.00 2.83 1.92 -
P/NAPS 2.53 2.89 1.69 1.44 2.38 3.12 3.90 -6.95%

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