[REXIT] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[REXIT] REXIT BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 110.77%
YoY- 305.18%
Quarter Report
Latest QR
Upcoming QR
REXIT's Result
REXIT's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,158 5,143 5,285 4,979 2,480 3,082 3,339 7.51%
PBT 2,416 2,311 2,319 2,044 429 1,257 724 22.23%
Tax -591 -500 -589 -322 -4 -3 -12 91.39%
NP 1,825 1,811 1,730 1,722 425 1,254 712 16.97%
-
NP to SH 1,825 1,811 1,730 1,722 425 1,254 712 16.97%
-
Tax Rate 24.46% 21.64% 25.40% 15.75% 0.93% 0.24% 1.66% -
Total Cost 3,333 3,332 3,555 3,257 2,055 1,828 2,627 4.04%
-
Net Worth 32,131 30,376 28,833 27,189 25,869 29,505 33,726 -0.80%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 3,747 -
Div Payout % - - - - - - 526.32% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 32,131 30,376 28,833 27,189 25,869 29,505 33,726 -0.80%
NOSH 189,333 189,333 180,208 181,263 184,782 184,411 187,368 0.17%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 35.38% 35.21% 32.73% 34.59% 17.14% 40.69% 21.32% -
ROE 5.68% 5.96% 6.00% 6.33% 1.64% 4.25% 2.11% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.89 2.88 2.93 2.75 1.34 1.67 1.78 8.40%
EPS 1.02 1.01 0.96 0.95 0.23 0.68 0.38 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.18 0.17 0.16 0.15 0.14 0.16 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 181,263
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.72 2.72 2.79 2.63 1.31 1.63 1.76 7.52%
EPS 0.96 0.96 0.91 0.91 0.22 0.66 0.38 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
NAPS 0.1697 0.1604 0.1523 0.1436 0.1366 0.1558 0.1781 -0.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.69 0.68 0.53 0.37 0.395 0.275 0.29 -
P/RPS 23.88 23.63 18.07 13.47 29.43 16.45 16.27 6.60%
P/EPS 67.49 67.09 55.21 38.95 171.74 40.44 76.32 -2.02%
EY 1.48 1.49 1.81 2.57 0.58 2.47 1.31 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.90 -
P/NAPS 3.83 4.00 3.31 2.47 2.82 1.72 1.61 15.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 31/05/17 20/05/16 15/05/15 16/05/14 20/05/13 11/05/12 -
Price 0.695 0.825 0.56 0.38 0.405 0.27 0.26 -
P/RPS 24.05 28.66 19.09 13.83 30.18 16.16 14.59 8.68%
P/EPS 67.98 81.40 58.33 40.00 176.09 39.71 68.42 -0.10%
EY 1.47 1.23 1.71 2.50 0.57 2.52 1.46 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
P/NAPS 3.86 4.85 3.50 2.53 2.89 1.69 1.44 17.85%

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