[REX] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -3.39%
YoY- 40.09%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 170,440 174,175 170,693 155,968 167,676 160,901 155,978 6.08%
PBT 2,788 3,933 3,912 5,042 5,088 5,473 6,217 -41.38%
Tax -448 -659 -329 -192 -68 -3,493 -3,240 -73.22%
NP 2,340 3,274 3,582 4,850 5,020 1,980 2,977 -14.81%
-
NP to SH 2,340 3,274 3,582 4,850 5,020 1,980 2,977 -14.81%
-
Tax Rate 16.07% 16.76% 8.41% 3.81% 1.34% 63.82% 52.12% -
Total Cost 168,100 170,901 167,110 151,118 162,656 158,921 153,001 6.46%
-
Net Worth 129,937 128,409 125,655 126,010 124,379 123,209 125,115 2.55%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,121 - - - 1,120 - -
Div Payout % - 34.25% - - - 56.57% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 129,937 128,409 125,655 126,010 124,379 123,209 125,115 2.55%
NOSH 56,250 56,074 56,096 56,004 56,026 56,004 56,105 0.17%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.37% 1.88% 2.10% 3.11% 2.99% 1.23% 1.91% -
ROE 1.80% 2.55% 2.85% 3.85% 4.04% 1.61% 2.38% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 303.00 310.62 304.29 278.49 299.28 287.30 278.01 5.90%
EPS 4.16 5.84 6.39 8.66 8.96 3.53 5.31 -15.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.31 2.29 2.24 2.25 2.22 2.20 2.23 2.37%
Adjusted Per Share Value based on latest NOSH - 55,980
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.92 26.48 25.95 23.72 25.50 24.47 23.72 6.08%
EPS 0.36 0.50 0.54 0.74 0.76 0.30 0.45 -13.81%
DPS 0.00 0.17 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1976 0.1952 0.1911 0.1916 0.1891 0.1873 0.1902 2.57%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.88 0.56 0.78 0.81 0.90 0.96 0.97 -
P/RPS 0.29 0.18 0.26 0.29 0.30 0.33 0.35 -11.77%
P/EPS 21.15 9.59 12.21 9.35 10.04 27.15 18.28 10.20%
EY 4.73 10.43 8.19 10.69 9.96 3.68 5.47 -9.22%
DY 0.00 3.57 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.38 0.24 0.35 0.36 0.41 0.44 0.43 -7.90%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.90 0.63 0.70 0.80 0.89 0.98 1.01 -
P/RPS 0.30 0.20 0.23 0.29 0.30 0.34 0.36 -11.43%
P/EPS 21.63 10.79 10.96 9.24 9.93 27.72 19.03 8.90%
EY 4.62 9.27 9.12 10.83 10.07 3.61 5.25 -8.16%
DY 0.00 3.17 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.39 0.28 0.31 0.36 0.40 0.45 0.45 -9.09%

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