[REX] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -226.61%
YoY- -296.08%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 64,733 33,417 135,593 99,783 64,857 32,885 162,673 -45.99%
PBT -1,497 -1,030 -4,218 -3,367 -1,062 -370 4,046 -
Tax -125 -61 195 -180 -24 -48 -1,475 -80.79%
NP -1,622 -1,091 -4,023 -3,547 -1,086 -418 2,571 -
-
NP to SH -1,622 -1,091 -4,023 -3,547 -1,086 -418 2,571 -
-
Tax Rate - - - - - - 36.46% -
Total Cost 66,355 34,508 139,616 103,330 65,943 33,303 160,102 -44.50%
-
Net Worth 110,565 122,527 107,036 127,198 130,431 130,415 131,637 -11.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 110,565 122,527 107,036 127,198 130,431 130,415 131,637 -11.00%
NOSH 56,124 55,948 56,040 56,034 55,979 55,733 56,015 0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.51% -3.26% -2.97% -3.55% -1.67% -1.27% 1.58% -
ROE -1.47% -0.89% -3.76% -2.79% -0.83% -0.32% 1.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 115.34 59.73 241.96 178.07 115.86 59.00 290.40 -46.05%
EPS -2.89 -1.95 -7.18 -6.33 -1.94 -0.75 4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.19 1.91 2.27 2.33 2.34 2.35 -11.12%
Adjusted Per Share Value based on latest NOSH - 56,059
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.84 5.08 20.62 15.17 9.86 5.00 24.73 -45.99%
EPS -0.25 -0.17 -0.61 -0.54 -0.17 -0.06 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1863 0.1628 0.1934 0.1983 0.1983 0.2002 -11.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.47 0.67 0.69 0.80 0.89 0.79 0.66 -
P/RPS 0.41 1.12 0.29 0.45 0.77 1.34 0.23 47.17%
P/EPS -16.26 -34.36 -9.61 -12.64 -45.88 -105.33 14.38 -
EY -6.15 -2.91 -10.40 -7.91 -2.18 -0.95 6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.36 0.35 0.38 0.34 0.28 -9.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.435 0.65 0.64 0.63 0.83 0.68 0.90 -
P/RPS 0.38 1.09 0.26 0.35 0.72 1.15 0.31 14.58%
P/EPS -15.05 -33.33 -8.92 -9.95 -42.78 -90.67 19.61 -
EY -6.64 -3.00 -11.22 -10.05 -2.34 -1.10 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.34 0.28 0.36 0.29 0.38 -30.60%

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