[REX] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.16%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 129,714 131,540 162,673 162,761 165,460 170,440 174,175 -17.88%
PBT -2,124 -1,480 4,046 2,993 3,258 2,788 3,933 -
Tax -48 -192 -1,475 -581 -660 -448 -659 -82.64%
NP -2,172 -1,672 2,571 2,412 2,598 2,340 3,274 -
-
NP to SH -2,172 -1,672 2,571 2,412 2,598 2,340 3,274 -
-
Tax Rate - - 36.46% 19.41% 20.26% 16.07% 16.76% -
Total Cost 131,886 133,212 160,102 160,349 162,862 168,100 170,901 -15.90%
-
Net Worth 130,431 130,415 131,637 129,374 129,899 129,937 128,409 1.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 1,121 -
Div Payout % - - - - - - 34.25% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 130,431 130,415 131,637 129,374 129,899 129,937 128,409 1.04%
NOSH 55,979 55,733 56,015 56,006 55,991 56,250 56,074 -0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.67% -1.27% 1.58% 1.48% 1.57% 1.37% 1.88% -
ROE -1.67% -1.28% 1.95% 1.86% 2.00% 1.80% 2.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 231.72 236.02 290.40 290.61 295.51 303.00 310.62 -17.79%
EPS -3.88 -3.00 4.59 4.31 4.64 4.16 5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.33 2.34 2.35 2.31 2.32 2.31 2.29 1.16%
Adjusted Per Share Value based on latest NOSH - 55,934
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.72 20.00 24.73 24.75 25.16 25.92 26.48 -17.88%
EPS -0.33 -0.25 0.39 0.37 0.40 0.36 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.1983 0.1983 0.2002 0.1967 0.1975 0.1976 0.1952 1.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.89 0.79 0.66 0.80 0.89 0.88 0.56 -
P/RPS 0.38 0.33 0.23 0.28 0.30 0.29 0.18 64.79%
P/EPS -22.94 -26.33 14.38 18.58 19.18 21.15 9.59 -
EY -4.36 -3.80 6.95 5.38 5.21 4.73 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.38 0.34 0.28 0.35 0.38 0.38 0.24 35.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.83 0.68 0.90 0.90 0.80 0.90 0.63 -
P/RPS 0.36 0.29 0.31 0.31 0.27 0.30 0.20 48.13%
P/EPS -21.39 -22.67 19.61 20.90 17.24 21.63 10.79 -
EY -4.67 -4.41 5.10 4.79 5.80 4.62 9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.17 -
P/NAPS 0.36 0.29 0.38 0.39 0.34 0.39 0.28 18.29%

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