[REX] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -26.61%
YoY- -43.02%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 93,449 90,062 89,508 101,864 94,609 91,320 87,504 4.47%
PBT 5,400 6,240 5,176 5,583 7,146 8,490 7,264 -17.92%
Tax -884 -1,036 -1,156 -1,121 -1,066 -1,220 -1,060 -11.39%
NP 4,516 5,204 4,020 4,462 6,080 7,270 6,204 -19.06%
-
NP to SH 4,516 5,204 4,020 4,462 6,080 7,270 6,204 -19.06%
-
Tax Rate 16.37% 16.60% 22.33% 20.08% 14.92% 14.37% 14.59% -
Total Cost 88,933 84,858 85,488 97,402 88,529 84,050 81,300 6.15%
-
Net Worth 69,841 70,148 68,339 67,624 67,658 67,635 65,500 4.36%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 69,841 70,148 68,339 67,624 67,658 67,635 65,500 4.36%
NOSH 30,903 30,902 30,923 30,878 30,894 30,883 30,896 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.83% 5.78% 4.49% 4.38% 6.43% 7.96% 7.09% -
ROE 6.47% 7.42% 5.88% 6.60% 8.99% 10.75% 9.47% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 302.39 291.44 289.45 329.88 306.24 295.69 283.22 4.45%
EPS 14.61 16.84 13.00 14.45 19.68 23.54 20.08 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.27 2.21 2.19 2.19 2.19 2.12 4.35%
Adjusted Per Share Value based on latest NOSH - 30,625
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.21 13.69 13.61 15.49 14.39 13.89 13.31 4.45%
EPS 0.69 0.79 0.61 0.68 0.92 1.11 0.94 -18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.1067 0.1039 0.1028 0.1029 0.1028 0.0996 4.36%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.62 2.30 2.56 2.68 2.57 2.81 3.02 -
P/RPS 0.54 0.79 0.88 0.81 0.84 0.95 1.07 -36.58%
P/EPS 11.09 13.66 19.69 18.55 13.06 11.94 15.04 -18.36%
EY 9.02 7.32 5.08 5.39 7.66 8.38 6.65 22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.01 1.16 1.22 1.17 1.28 1.42 -36.38%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 28/02/02 23/11/01 28/08/01 17/07/01 -
Price 1.69 2.02 2.39 2.47 2.87 2.92 2.97 -
P/RPS 0.56 0.69 0.83 0.75 0.94 0.99 1.05 -34.20%
P/EPS 11.56 12.00 18.38 17.09 14.58 12.40 14.79 -15.13%
EY 8.65 8.34 5.44 5.85 6.86 8.06 6.76 17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.08 1.13 1.31 1.33 1.40 -34.01%

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