[REX] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -8.48%
YoY- -161.0%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 141,834 130,332 129,466 133,668 135,593 133,044 129,714 6.11%
PBT -1,671 -3,696 -2,994 -4,120 -4,218 -4,489 -2,124 -14.74%
Tax -326 -197 -250 -244 195 -240 -48 257.38%
NP -1,997 -3,893 -3,244 -4,364 -4,023 -4,729 -2,172 -5.43%
-
NP to SH -1,997 -3,893 -3,244 -4,364 -4,023 -4,729 -2,172 -5.43%
-
Tax Rate - - - - - - - -
Total Cost 143,831 134,225 132,710 138,032 139,616 137,773 131,886 5.93%
-
Net Worth 119,018 109,289 110,565 122,527 107,036 127,198 130,431 -5.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 119,018 109,289 110,565 122,527 107,036 127,198 130,431 -5.90%
NOSH 56,140 56,046 56,124 55,948 56,040 56,034 55,979 0.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.41% -2.99% -2.51% -3.26% -2.97% -3.55% -1.67% -
ROE -1.68% -3.56% -2.93% -3.56% -3.76% -3.72% -1.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 252.64 232.54 230.68 238.91 241.96 237.43 231.72 5.91%
EPS -3.56 -6.95 -5.78 -7.80 -7.18 -8.44 -3.88 -5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.95 1.97 2.19 1.91 2.27 2.33 -6.08%
Adjusted Per Share Value based on latest NOSH - 55,948
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.57 19.82 19.69 20.32 20.62 20.23 19.72 6.14%
EPS -0.30 -0.59 -0.49 -0.66 -0.61 -0.72 -0.33 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.1662 0.1681 0.1863 0.1628 0.1934 0.1983 -5.88%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.49 0.43 0.47 0.67 0.69 0.80 0.89 -
P/RPS 0.19 0.18 0.20 0.28 0.29 0.34 0.38 -36.92%
P/EPS -13.78 -6.19 -8.13 -8.59 -9.61 -9.48 -22.94 -28.74%
EY -7.26 -16.16 -12.30 -11.64 -10.40 -10.55 -4.36 40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.31 0.36 0.35 0.38 -28.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.49 0.49 0.435 0.65 0.64 0.63 0.83 -
P/RPS 0.19 0.21 0.19 0.27 0.26 0.27 0.36 -34.61%
P/EPS -13.78 -7.05 -7.53 -8.33 -8.92 -7.46 -21.39 -25.34%
EY -7.26 -14.18 -13.29 -12.00 -11.22 -13.40 -4.67 34.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.22 0.30 0.34 0.28 0.36 -25.75%

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