[REX] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 72.63%
YoY- -25.94%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 48,945 33,308 98,837 63,842 38,055 21,022 98,460 -37.32%
PBT 1,583 940 4,332 2,434 1,415 427 5,039 -53.88%
Tax -140 -135 241 -233 -140 -52 -992 -72.99%
NP 1,443 805 4,573 2,201 1,275 375 4,047 -49.81%
-
NP to SH 1,443 805 4,573 2,201 1,275 375 4,047 -49.81%
-
Tax Rate 8.84% 14.36% -5.56% 9.57% 9.89% 12.18% 19.69% -
Total Cost 47,502 32,503 94,264 61,641 36,780 20,647 94,413 -36.82%
-
Net Worth 98,645 97,575 96,938 90,485 89,616 88,858 88,282 7.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 4,027 -
Div Payout % - - - - - - 99.52% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 98,645 97,575 96,938 90,485 89,616 88,858 88,282 7.70%
NOSH 40,762 40,656 40,730 40,759 40,734 40,760 40,683 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.95% 2.42% 4.63% 3.45% 3.35% 1.78% 4.11% -
ROE 1.46% 0.83% 4.72% 2.43% 1.42% 0.42% 4.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 120.07 81.93 242.66 156.63 93.42 51.57 242.02 -37.41%
EPS 3.54 1.98 11.23 5.40 3.13 0.92 9.96 -49.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.90 -
NAPS 2.42 2.40 2.38 2.22 2.20 2.18 2.17 7.56%
Adjusted Per Share Value based on latest NOSH - 40,792
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.44 5.06 15.03 9.71 5.79 3.20 14.97 -37.33%
EPS 0.22 0.12 0.70 0.33 0.19 0.06 0.62 -49.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.15 0.1484 0.1474 0.1376 0.1363 0.1351 0.1342 7.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 1.09 1.00 1.05 1.17 1.33 1.34 -
P/RPS 0.96 1.33 0.41 0.67 1.25 2.58 0.55 45.11%
P/EPS 32.49 55.05 8.91 19.44 37.38 144.57 13.47 80.14%
EY 3.08 1.82 11.23 5.14 2.68 0.69 7.42 -44.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.39 -
P/NAPS 0.48 0.45 0.42 0.47 0.53 0.61 0.62 -15.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.10 1.11 1.10 1.05 1.08 1.04 1.34 -
P/RPS 0.92 1.35 0.45 0.67 1.16 2.02 0.55 41.04%
P/EPS 31.07 56.06 9.80 19.44 34.50 113.04 13.47 74.84%
EY 3.22 1.78 10.21 5.14 2.90 0.88 7.42 -42.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.39 -
P/NAPS 0.45 0.46 0.46 0.47 0.49 0.48 0.62 -19.28%

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