[REX] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -52.45%
YoY- 22.13%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 165,922 176,268 149,162 144,424 148,576 152,532 137,076 13.51%
PBT 4,682 5,244 -8,396 -5,690 -3,414 -3,276 -13,628 -
Tax -1,472 -2,088 -1,069 -849 -876 -976 882 -
NP 3,210 3,156 -9,465 -6,540 -4,290 -4,252 -12,746 -
-
NP to SH 3,210 3,156 -9,465 -6,540 -4,290 -4,252 -12,746 -
-
Tax Rate 31.44% 39.82% - - - - - -
Total Cost 162,712 173,112 158,627 150,964 152,866 156,784 149,822 5.63%
-
Net Worth 69,698 101,116 101,116 98,650 103,582 106,049 106,049 -24.31%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 69,698 101,116 101,116 98,650 103,582 106,049 106,049 -24.31%
NOSH 493,252 246,626 246,626 246,626 246,626 246,626 246,626 58.40%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.93% 1.79% -6.35% -4.53% -2.89% -2.79% -9.30% -
ROE 4.61% 3.12% -9.36% -6.63% -4.14% -4.01% -12.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 61.89 71.47 60.48 58.56 60.24 61.85 55.58 7.39%
EPS 1.20 1.28 -3.84 -2.65 -1.74 -1.72 -5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.41 0.41 0.40 0.42 0.43 0.43 -28.38%
Adjusted Per Share Value based on latest NOSH - 246,626
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.25 26.82 22.70 21.98 22.61 23.21 20.86 13.51%
EPS 0.49 0.48 -1.44 -1.00 -0.65 -0.65 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1539 0.1539 0.1501 0.1576 0.1614 0.1614 -24.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.25 0.24 0.28 0.23 0.265 0.28 0.39 -
P/RPS 0.40 0.34 0.46 0.39 0.44 0.45 0.70 -31.02%
P/EPS 20.88 18.75 -7.30 -8.67 -15.23 -16.24 -7.55 -
EY 4.79 5.33 -13.71 -11.53 -6.56 -6.16 -13.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.59 0.68 0.58 0.63 0.65 0.91 3.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 30/10/20 27/08/20 19/05/20 17/02/20 19/11/19 22/08/19 -
Price 0.23 0.23 0.24 0.265 0.30 0.265 0.33 -
P/RPS 0.37 0.32 0.40 0.45 0.50 0.43 0.59 -26.63%
P/EPS 19.21 17.97 -6.25 -9.99 -17.25 -15.37 -6.39 -
EY 5.21 5.56 -15.99 -10.01 -5.80 -6.51 -15.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.56 0.59 0.66 0.71 0.62 0.77 9.26%

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