[REX] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -92.97%
YoY- 25.74%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 120,949 82,961 44,067 149,162 108,318 74,288 38,133 115.72%
PBT 3,447 2,341 1,311 -8,396 -4,268 -1,707 -819 -
Tax -1,035 -736 -522 -1,069 -637 -438 -244 161.80%
NP 2,412 1,605 789 -9,465 -4,905 -2,145 -1,063 -
-
NP to SH 2,412 1,605 789 -9,465 -4,905 -2,145 -1,063 -
-
Tax Rate 30.03% 31.44% 39.82% - - - - -
Total Cost 118,537 81,356 43,278 158,627 113,223 76,433 39,196 108.98%
-
Net Worth 128,245 69,698 101,116 101,116 98,650 103,582 106,049 13.49%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 128,245 69,698 101,116 101,116 98,650 103,582 106,049 13.49%
NOSH 493,252 493,252 246,626 246,626 246,626 246,626 246,626 58.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.99% 1.93% 1.79% -6.35% -4.53% -2.89% -2.79% -
ROE 1.88% 2.30% 0.78% -9.36% -4.97% -2.07% -1.00% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 24.52 30.95 17.87 60.48 43.92 30.12 15.46 35.96%
EPS 0.71 0.60 0.32 -3.84 -1.99 -0.87 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.41 0.41 0.40 0.42 0.43 -28.47%
Adjusted Per Share Value based on latest NOSH - 246,626
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 18.39 12.61 6.70 22.68 16.47 11.30 5.80 115.67%
EPS 0.37 0.24 0.12 -1.44 -0.75 -0.33 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.106 0.1537 0.1537 0.15 0.1575 0.1612 13.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.21 0.25 0.24 0.28 0.23 0.265 0.28 -
P/RPS 0.86 0.81 1.34 0.46 0.52 0.88 1.81 -39.08%
P/EPS 42.94 41.76 75.02 -7.30 -11.56 -30.47 -64.96 -
EY 2.33 2.39 1.33 -13.71 -8.65 -3.28 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.96 0.59 0.68 0.58 0.63 0.65 15.78%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/04/21 24/02/21 30/10/20 27/08/20 19/05/20 17/02/20 19/11/19 -
Price 0.21 0.23 0.23 0.24 0.265 0.30 0.265 -
P/RPS 0.86 0.74 1.29 0.40 0.60 1.00 1.71 -36.73%
P/EPS 42.94 38.42 71.89 -6.25 -13.32 -34.49 -61.48 -
EY 2.33 2.60 1.39 -15.99 -7.51 -2.90 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.56 0.59 0.66 0.71 0.62 19.48%

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