[REX] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 111.63%
YoY- -33.77%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 41,621 145,022 105,443 65,761 33,523 156,940 115,818 -49.48%
PBT 1,073 3,560 3,438 2,692 1,282 3,938 4,718 -62.77%
Tax -388 -2,787 -868 -690 -336 -1,831 -1,242 -53.99%
NP 685 773 2,570 2,002 946 2,107 3,476 -66.16%
-
NP to SH 685 773 2,570 2,002 946 2,107 3,476 -66.16%
-
Tax Rate 36.16% 78.29% 25.25% 25.63% 26.21% 46.50% 26.32% -
Total Cost 40,936 144,249 102,873 63,759 32,577 154,833 112,342 -49.01%
-
Net Worth 126,331 123,631 122,620 120,568 120,908 120,480 121,099 2.86%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 126,331 123,631 122,620 120,568 120,908 120,480 121,099 2.86%
NOSH 56,147 55,942 55,991 56,078 55,976 56,037 56,064 0.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.65% 0.53% 2.44% 3.04% 2.82% 1.34% 3.00% -
ROE 0.54% 0.63% 2.10% 1.66% 0.78% 1.75% 2.87% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.13 259.24 188.32 117.27 59.89 280.06 206.58 -49.53%
EPS 1.22 1.38 4.59 3.57 1.69 3.76 6.20 -66.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.21 2.19 2.15 2.16 2.15 2.16 2.76%
Adjusted Per Share Value based on latest NOSH - 56,170
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.33 22.07 16.05 10.01 5.10 23.88 17.62 -49.49%
EPS 0.10 0.12 0.39 0.30 0.14 0.32 0.53 -67.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1922 0.1881 0.1866 0.1835 0.184 0.1833 0.1843 2.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.58 1.05 1.15 1.02 0.88 0.80 0.69 -
P/RPS 2.13 0.41 0.61 0.87 1.47 0.29 0.33 247.05%
P/EPS 129.51 75.99 25.05 28.57 52.07 21.28 11.13 414.26%
EY 0.77 1.32 3.99 3.50 1.92 4.70 8.99 -80.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.53 0.47 0.41 0.37 0.32 68.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 27/02/15 07/11/14 18/08/14 28/05/14 28/02/14 29/11/13 -
Price 1.66 1.61 1.12 1.02 0.88 0.82 0.85 -
P/RPS 2.24 0.62 0.59 0.87 1.47 0.29 0.41 210.52%
P/EPS 136.07 116.52 24.40 28.57 52.07 21.81 13.71 362.47%
EY 0.73 0.86 4.10 3.50 1.92 4.59 7.29 -78.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.51 0.47 0.41 0.38 0.39 53.32%

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