[REX] QoQ Annualized Quarter Result on 30-Jun-2018 [#4]

Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -489.92%
YoY- -514.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 134,344 142,372 131,228 130,374 135,569 139,908 142,452 -3.83%
PBT -8,420 -6,160 -7,452 -14,192 -2,368 -960 1,180 -
Tax 21 22 24 -265 -82 -52 -132 -
NP -8,398 -6,138 -7,428 -14,457 -2,450 -1,012 1,048 -
-
NP to SH -8,398 -6,138 -7,428 -14,457 -2,450 -1,012 1,048 -
-
Tax Rate - - - - - - 11.19% -
Total Cost 142,742 148,510 138,656 144,831 138,019 140,920 141,404 0.63%
-
Net Worth 110,981 115,914 115,914 115,914 130,711 133,178 135,028 -12.26%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 110,981 115,914 115,914 115,914 130,711 133,178 135,028 -12.26%
NOSH 246,626 246,626 246,626 246,626 246,626 246,626 61,657 152.19%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -6.25% -4.31% -5.66% -11.09% -1.81% -0.72% 0.74% -
ROE -7.57% -5.30% -6.41% -12.47% -1.87% -0.76% 0.78% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.47 57.73 53.21 52.86 54.97 56.73 231.04 -61.87%
EPS -3.40 -2.48 -3.00 -5.86 -1.00 -0.42 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.47 0.47 0.53 0.54 2.19 -65.21%
Adjusted Per Share Value based on latest NOSH - 246,626
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.43 21.65 19.95 19.82 20.61 21.27 21.66 -3.82%
EPS -1.28 -0.93 -1.13 -2.20 -0.37 -0.15 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1762 0.1762 0.1762 0.1987 0.2025 0.2053 -12.27%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.42 0.40 0.41 0.48 0.51 0.57 2.35 -
P/RPS 0.77 0.69 0.77 0.91 0.93 1.00 1.02 -17.10%
P/EPS -12.33 -16.07 -13.61 -8.19 -51.32 -138.91 138.26 -
EY -8.11 -6.22 -7.35 -12.21 -1.95 -0.72 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.87 1.02 0.96 1.06 1.07 -8.93%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 29/01/19 30/11/18 20/08/18 21/05/18 14/02/18 30/11/17 -
Price 0.42 0.415 0.41 0.48 0.505 0.565 0.54 -
P/RPS 0.77 0.72 0.77 0.91 0.92 1.00 0.23 123.95%
P/EPS -12.33 -16.67 -13.61 -8.19 -50.82 -137.69 31.77 -
EY -8.11 -6.00 -7.35 -12.21 -1.97 -0.73 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.87 1.02 0.95 1.05 0.25 140.27%

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