[REX] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Announcement Date
21-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -22.67%
YoY- 18.34%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 100,476 84,720 93,672 82,327 109,769 0 0 -100.00%
PBT 10,332 8,994 6,556 7,441 9,921 0 0 -100.00%
Tax -2,125 -826 0 -142 -482 0 0 -100.00%
NP 8,206 8,168 6,556 7,299 9,438 0 0 -100.00%
-
NP to SH 8,206 8,168 6,556 7,299 9,438 0 0 -100.00%
-
Tax Rate 20.57% 9.18% 0.00% 1.91% 4.86% - - -
Total Cost 92,269 76,552 87,116 75,028 100,330 0 0 -100.00%
-
Net Worth 61,519 59,660 57,395 51,530 49,084 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 61,519 59,660 57,395 51,530 49,084 0 0 -100.00%
NOSH 30,759 30,753 30,692 28,470 28,873 25,894 25,894 -0.17%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 8.17% 9.64% 7.00% 8.87% 8.60% 0.00% 0.00% -
ROE 13.34% 13.69% 11.42% 14.16% 19.23% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 326.65 275.49 305.19 289.17 380.17 0.00 0.00 -100.00%
EPS 26.68 26.56 21.36 25.60 34.13 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.94 1.87 1.81 1.70 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 28,469
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 15.28 12.88 14.24 12.52 16.69 0.00 0.00 -100.00%
EPS 1.25 1.24 1.00 1.11 1.44 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0907 0.0873 0.0784 0.0746 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 4.08 4.92 5.60 0.00 0.00 0.00 0.00 -
P/RPS 1.25 1.79 1.83 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.29 18.52 26.22 0.00 0.00 0.00 0.00 -100.00%
EY 6.54 5.40 3.81 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.54 2.99 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 14/12/00 01/09/00 29/05/00 21/03/00 30/11/99 - - -
Price 3.58 4.76 5.30 5.45 0.00 0.00 0.00 -
P/RPS 1.10 1.73 1.74 1.88 0.00 0.00 0.00 -100.00%
P/EPS 13.42 17.92 24.81 21.26 0.00 0.00 0.00 -100.00%
EY 7.45 5.58 4.03 4.70 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.45 2.83 3.01 0.00 0.00 0.00 -100.00%

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