REXIT | REXIT BERHAD [NS]
0.750 (-2.6%)
T-O (am): 0.745 (08:59:00)
T-O (pm): 0.760 (14:29:00)
Last updated: 16:54
REXIT [NS] Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
REXIT [NS] Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Nov 24 | 30 Sep 24 | Other | 31 Dec 24 | 7.54 | 2.49 | 1.76 | 23.3% | 0.00 | 1.01 | 1.9% | 8.2% | 40.4% | 37.6% | ||||||||
| 27 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 7.40 | 3.51 | 2.95 | 39.9% | 0.00 | 1.70 | 11.6% | 2.4% | 14.2% | 19.7% | ||||||||
| 20 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 8.37 | 4.62 | 3.43 | 41.0% | 0.00 | 1.98 | 10.4% | 36.2% | 14.5% | 57.0% | ||||||||
| 22 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 9.34 | 5.29 | 4.01 | 43.0% | 0.00 | 2.32 | 34.1% | 36.5% | 42.5% | 47.4% | ||||||||
| 28 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 6.97 | 3.79 | 2.82 | 40.4% | 5.00 | 1.63 | 3.5% | 6.6% | 23.2% | 16.0% | ||||||||
| 22 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 7.22 | 4.40 | 3.67 | 50.8% | 0.00 | 2.12 | 17.5% | 15.5% | 67.9% | 50.0% | ||||||||
| 22 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 6.14 | 3.03 | 2.19 | 35.6% | 0.00 | 1.26 | 10.2% | 6.9% | 19.7% | 17.1% | ||||||||
| 17 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 6.84 | 3.71 | 2.72 | 39.8% | 0.00 | 1.56 | 4.7% | 15.6% | 12.1% | 8.4% | ||||||||
| 21 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 6.54 | 3.35 | 2.43 | 37.2% | 4.00 | 1.39 | 4.5% | 7.0% | 0.7% | 7.5% | ||||||||
| 25 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 6.25 | 2.74 | 2.45 | 39.1% | 0.00 | 1.40 | 5.2% | 3.1% | 31.1% | 6.7% | ||||||||
| 25 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 6.60 | 2.73 | 1.87 | 28.3% | 0.00 | 1.07 | 11.4% | 13.0% | 25.7% | 12.0% | ||||||||
| 10 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 5.92 | 3.45 | 2.51 | 42.4% | 0.00 | 1.44 | 3.1% | 9.4% | 4.4% | 5.2% | ||||||||
| 26 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 6.11 | 3.45 | 2.63 | 43.0% | 4.00 | 1.51 | 0.8% | 1.6% | 0.2% | 5.0% | ||||||||
| 23 Aug 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 6.06 | 2.71 | 2.62 | 43.3% | 0.00 | 1.50 | 3.8% | 10.4% | 23.7% | 15.2% | ||||||||
| 24 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 5.84 | 2.92 | 2.12 | 36.3% | 0.00 | 1.21 | 10.7% | 2.8% | 20.0% | 5.1% | ||||||||
| 23 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 6.54 | 3.79 | 2.65 | 40.5% | 0.00 | 1.51 | 5.3% | 2.0% | 6.0% | 11.3% | ||||||||
| 18 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 6.21 | 3.36 | 2.50 | 40.3% | 4.00 | 1.43 | 8.2% | 5.7% | 19.1% | 23.5% | ||||||||
| 25 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 6.77 | 3.79 | 3.09 | 45.7% | 0.00 | 1.76 | 12.7% | 14.0% | 53.3% | 33.4% | ||||||||
| 15 May 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 6.00 | 2.75 | 2.02 | 33.6% | 0.00 | 1.12 | 6.4% | 6.4% | 15.3% | 0.9% | ||||||||
| 26 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 6.41 | 3.47 | 2.38 | 37.1% | 0.00 | 1.34 | 9.1% | 24.3% | 17.6% | 37.7% | ||||||||
| 27 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 5.88 | 2.84 | 2.02 | 34.4% | 3.00 | 1.14 | 0.9% | 12.1% | 12.6% | 12.9% | ||||||||
| 28 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 5.93 | 2.98 | 2.32 | 39.1% | 0.00 | 1.31 | 5.1% | 10.7% | 13.9% | 2.8% | ||||||||
| 24 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 5.64 | 2.53 | 2.04 | 36.1% | 0.00 | 1.12 | 9.4% | 9.4% | 17.6% | 11.5% | ||||||||
| 27 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 5.16 | 2.52 | 1.73 | 33.5% | 0.00 | 0.95 | 1.6% | 4.8% | 3.6% | 9.1% | ||||||||
| 26 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 5.25 | 2.49 | 1.79 | 34.2% | 3.00 | 1.01 | 2.2% | 0.2% | 20.4% | 4.3% | ||||||||
| 28 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 5.36 | 2.79 | 2.25 | 42.0% | 0.00 | 1.26 | 4.0% | 5.5% | 23.5% | 1.3% | ||||||||
| 15 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 5.16 | 2.42 | 1.82 | 35.4% | 0.00 | 1.02 | 4.8% | 0.3% | 4.1% | 0.8% | ||||||||
| 23 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 5.42 | 2.59 | 1.90 | 35.1% | 0.00 | 1.07 | 3.5% | 10.0% | 1.5% | 2.8% | ||||||||
| 27 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 5.23 | 2.48 | 1.88 | 35.8% | 3.00 | 1.05 | 7.8% | 8.4% | 15.8% | 12.8% | ||||||||
| 25 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 5.68 | 2.81 | 2.23 | 39.2% | 0.00 | 1.24 | 10.4% | 17.4% | 22.9% | 25.2% | ||||||||
| 31 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 5.14 | 2.31 | 1.81 | 35.2% | 0.00 | 1.01 | 4.4% | 2.7% | 2.2% | 4.7% | ||||||||
| 20 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 4.93 | 2.52 | 1.85 | 37.6% | 0.00 | 1.04 | 2.0% | 7.7% | 11.4% | 9.6% | ||||||||
| 25 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 4.83 | 2.20 | 1.66 | 34.4% | 3.00 | 0.93 | 0.1% | 16.5% | 6.5% | 0.1% | ||||||||
| 24 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 4.83 | 2.19 | 1.78 | 36.8% | 0.00 | 0.99 | 8.5% | 16.2% | 2.8% | 10.8% | ||||||||
| 20 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 5.29 | 2.32 | 1.73 | 32.7% | 0.00 | 0.96 | 15.6% | 6.2% | 2.4% | 0.5% | ||||||||
| 23 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 4.57 | 2.27 | 1.69 | 36.9% | 2.00 | 0.93 | 10.3% | 10.0% | 1.8% | 106.7% | ||||||||
| 27 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 4.14 | 2.06 | 1.66 | 40.1% | 0.00 | 0.92 | 0.4% | 16.9% | 16.8% | 109.9% | ||||||||
| 26 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 4.16 | 2.10 | 1.99 | 47.9% | 0.00 | 1.10 | 16.4% | 38.0% | 15.8% | 115.3% | ||||||||
| 15 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 4.98 | 2.04 | 1.72 | 34.6% | 0.00 | 0.95 | 19.8% | 100.8% | 110.8% | 305.2% | ||||||||
| 13 Feb 15 | 31/12/14 | 2 | 30/06/15 | 4.16 | 0.88 | 0.82 | 19.6% | 1.50 | 0.45 | 17.3% | 20.7% | 3.3% | 21.4% |
REXIT [NS] Historical Dividends
REXIT [NS] Financial Ratios
| EPS | 6.43 sen |
| Trailing PE (Sector Median: 20.5) | 11.6 |
| PEG | 11.6 |
| Altman Z | 2.9 |
| Beaver | 1.668 |
| Current Ratio | 4.67 |
| Debt-Equity (DE) Ratio | 0.14 |
| FCF Yield | 6.0 % |
| Revenue QoQ | 1.89 % |
| Revenue YoY | 8.17% |
| Profit QoQ | -40.35 % |
| Profit YoY | -37.59 % |
| Profit Margin (Sector Median: 0.0) | 37.23 % |
| ROE (ROIC: 27.34) | 27.34 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
REXIT [NS] Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 20.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 0.0) | |
| ROE (ROIC: 27.21) | |
| Altman Z |
REXIT [NS] Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 2 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.29 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.76 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 25.11 |
| Expected Revenue (M) | 61.42 |
| Expected Growth (%) | 18.0 |
REXIT [NS] Directors Share Purchases (Beta)
MR KUAH HUN LIANG added 358500.0 units announced on 06 Apr 2022 at ~RM0.825
MR CHAN CHEE YUAN reduced 100000.0 units announced on 22 Jan 2021 at ~RM1.01
REXIT [NS] Summary
Market Cap: 141 M.
Market Cap Class: Micro caps
Number of Shares: 189 M.
Adjusted Float: 36.8%.
Stock highly correlated with
MSM (91%)
UZMA (85%)
GPHAROS (84%)
POHUAT (84%)
Rexit Berhad, an investment holding company, provides information technology (IT) solutions and related services to the general insurance industry primarily in Malaysia. The company primarily offers e-Cover application, an application service provider model, which enables a business to deliver products and services electronically and within short time-to-market; and IIMS (integrated insurance management system) that supports the processes, work-flows, and operations for the internal value chain of an insurer comprising agency operations, underwriting, claims management, compliance, reinsurance, and treasury, as well as executive information system requirements. Its primary products also include e-CMS (electronic claims management system), a claims processing system with an integrated workflow, imaging, and messaging system, which is purpose built for the insurance industry; and e-HMS (electronic health management system), which supports the end-to-end processes, workflows, and operations of a health insurance business. The company also offers software technical and consultancy services. In addition, it provides information technology solutions and services to insurance and financial services industries in Indonesia, and offers its products and services to the general insurance industry in Japan, Hong Kong, and China through its joint venture with Marubeni Corporation. Rexit Berhad was founded in 1998 and is headquartered in Petaling Jaya, Malaysia.
Sectors: Consumer Products, Technology, Software
Code: 0106
Website: http://www.rexit.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
REXIT [NS] Top Shareholdings
Updated on 4-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Rexit Venture Sdn Bhd | 41.2% | 58.4 |
| Global Hartabumi Sdn Bhd | 11.94% | 16.92 |
| Kuah Hun Liang | 10.65% | 15.1 |
| Samarang Asian Prosperity | 4.92% | 6.97 |
| Seow Lun Hoo @ Seow Wah Chong | 4.57% | 6.48 |
| Gan Kho @ Gan Hong Leong | 1.47% | 2.08 |
| Pui Cheng Wui | 1.38% | 1.96 |
| Low Chu Mooi | 0.84% | 1.19 |
| Tang Fatimah Binti Mohd Piah | 0.58% | 0.82 |
| Chieng Ing Mui | 0.54% | 0.77 |
| Phillip Securities Pte. Ltd. | 0.54% | 0.77 |
| Haw Swee Beng | 0.5% | 0.71 |
| Fong Ah Chai | 0.46% | 0.65 |
| Lee Shwu Sian | 0.43% | 0.61 |
| Tang Zhen Sheng | 0.4% | 0.57 |
| Chong Hon Min | 0.36% | 0.51 |
| Wang Choon Seang | 0.29% | 0.41 |
| Chan Siew Kuen | 0.26% | 0.37 |
| Chan Siew Foong | 0.26% | 0.37 |
| Honji Corp Sdn Bhd | 0.23% | 0.33 |
| Leong Kok Wai | 0.23% | 0.33 |
| Yeap Chin loon | 0.22% | 0.31 |
| Lee Chee Seng | 0.2% | 0.28 |
| Wong Ai Ming | 0.2% | 0.28 |
| Boey Theng Theng | 0.2% | 0.28 |