[REX] QoQ Annualized Quarter Result on 30-Jun-2015

Stock
[REX] REX INDUSTRY BHD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2015
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 173,400 180,250 180,460 0 166,484 145,022 158,164 6.31%
PBT 135 6,315 6,024 0 4,292 3,560 5,157 -91.16%
Tax -1,816 -1,932 -1,569 0 -1,552 -2,787 -1,302 24.80%
NP -1,680 4,383 4,455 0 2,740 773 3,855 -
-
NP to SH -1,680 4,383 4,455 0 2,740 773 3,855 -
-
Tax Rate 1,345.19% 30.59% 26.05% - 36.16% 78.29% 25.25% -
Total Cost 175,081 175,867 176,005 0 163,744 144,249 154,309 8.77%
-
Net Worth 125,644 141,122 141,105 128,789 126,331 123,631 122,620 1.63%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 125,644 141,122 141,105 128,789 126,331 123,631 122,620 1.63%
NOSH 58,712 61,625 61,618 56,240 56,147 55,942 55,991 3.21%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -0.97% 2.43% 2.47% 0.00% 1.65% 0.53% 2.44% -
ROE -1.34% 3.11% 3.16% 0.00% 2.17% 0.63% 3.14% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 295.34 292.49 292.87 0.00 296.51 259.24 282.48 3.00%
EPS -2.86 7.11 7.23 0.00 4.88 1.38 6.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.29 2.29 2.29 2.25 2.21 2.19 -1.52%
Adjusted Per Share Value based on latest NOSH - 56,240
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.37 27.41 27.44 0.00 25.31 22.05 24.05 6.32%
EPS -0.26 0.67 0.68 0.00 0.42 0.12 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.2146 0.2146 0.1958 0.1921 0.188 0.1864 1.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.50 1.43 1.50 1.51 1.58 1.05 1.15 -
P/RPS 0.00 0.00 0.00 0.00 0.53 0.41 0.41 -
P/EPS 0.00 0.00 0.00 0.00 32.38 75.99 16.70 -
EY 0.00 0.00 0.00 0.00 3.09 1.32 5.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.75 0.66 0.70 0.48 0.53 26.01%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 22/02/16 19/11/15 11/08/15 15/05/15 27/02/15 07/11/14 -
Price 1.52 1.52 1.60 1.45 1.66 1.61 1.12 -
P/RPS 0.00 0.00 0.00 0.00 0.56 0.62 0.40 -
P/EPS 0.00 0.00 0.00 0.00 34.02 116.52 16.27 -
EY 0.00 0.00 0.00 0.00 2.94 0.86 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.80 0.63 0.74 0.73 0.51 30.43%

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