[REX] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 129.66%
YoY- 50.57%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 74,188 38,953 116,927 88,054 48,945 33,308 98,837 -17.45%
PBT 2,778 1,561 6,075 3,646 1,583 940 4,332 -25.69%
Tax -1,047 -159 -262 -332 -140 -135 241 -
NP 1,731 1,402 5,813 3,314 1,443 805 4,573 -47.76%
-
NP to SH 1,731 1,402 5,813 3,314 1,443 805 4,573 -47.76%
-
Tax Rate 37.69% 10.19% 4.31% 9.11% 8.84% 14.36% -5.56% -
Total Cost 72,457 37,551 111,114 84,740 47,502 32,503 94,264 -16.12%
-
Net Worth 124,363 124,497 122,745 120,560 98,645 97,575 96,938 18.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 124,363 124,497 122,745 120,560 98,645 97,575 96,938 18.12%
NOSH 56,019 56,080 56,048 56,074 40,762 40,656 40,730 23.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.33% 3.60% 4.97% 3.76% 2.95% 2.42% 4.63% -
ROE 1.39% 1.13% 4.74% 2.75% 1.46% 0.83% 4.72% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 132.43 69.46 208.62 157.03 120.07 81.93 242.66 -33.29%
EPS 3.09 2.50 10.19 5.91 3.54 1.98 11.23 -57.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.22 2.19 2.15 2.42 2.40 2.38 -4.54%
Adjusted Per Share Value based on latest NOSH - 56,017
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.28 5.92 17.78 13.39 7.44 5.06 15.03 -17.45%
EPS 0.26 0.21 0.88 0.50 0.22 0.12 0.70 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1893 0.1866 0.1833 0.15 0.1484 0.1474 18.12%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.09 1.05 1.09 1.20 1.15 1.09 1.00 -
P/RPS 0.82 1.51 0.52 0.76 0.96 1.33 0.41 58.94%
P/EPS 35.28 42.00 10.51 20.30 32.49 55.05 8.91 150.91%
EY 2.83 2.38 9.52 4.92 3.08 1.82 11.23 -60.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.50 0.56 0.48 0.45 0.42 10.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.10 1.06 1.05 1.19 1.10 1.11 1.10 -
P/RPS 0.83 1.53 0.50 0.76 0.92 1.35 0.45 50.56%
P/EPS 35.60 42.40 10.12 20.14 31.07 56.06 9.80 136.86%
EY 2.81 2.36 9.88 4.97 3.22 1.78 10.21 -57.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.48 0.55 0.45 0.46 0.46 5.73%

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