[REX] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 31.0%
YoY- -0.56%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,118 40,084 21,895 98,128 70,087 45,031 22,377 93.14%
PBT 3,422 2,609 1,036 5,352 4,050 3,120 1,294 91.12%
Tax -417 -305 -172 -915 -663 -518 -289 27.66%
NP 3,005 2,304 864 4,437 3,387 2,602 1,005 107.40%
-
NP to SH 3,005 2,304 864 4,437 3,387 2,602 1,005 107.40%
-
Tax Rate 12.19% 11.69% 16.60% 17.10% 16.37% 16.60% 22.33% -
Total Cost 57,113 37,780 21,031 93,691 66,700 42,429 21,372 92.45%
-
Net Worth 76,178 75,503 73,779 69,822 69,841 70,148 68,339 7.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 76,178 75,503 73,779 69,822 69,841 70,148 68,339 7.50%
NOSH 32,416 32,405 32,359 31,032 30,903 30,902 30,923 3.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.00% 5.75% 3.95% 4.52% 4.83% 5.78% 4.49% -
ROE 3.94% 3.05% 1.17% 6.35% 4.85% 3.71% 1.47% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 185.46 123.70 67.66 316.21 226.79 145.72 72.36 87.17%
EPS 9.27 7.11 2.67 14.30 10.96 8.42 3.25 100.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.33 2.28 2.25 2.26 2.27 2.21 4.17%
Adjusted Per Share Value based on latest NOSH - 30,990
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.14 6.09 3.33 14.92 10.66 6.85 3.40 93.21%
EPS 0.46 0.35 0.13 0.67 0.51 0.40 0.15 110.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1148 0.1122 0.1062 0.1062 0.1067 0.1039 7.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.38 1.60 1.32 1.57 1.62 2.30 2.56 -
P/RPS 0.74 1.29 1.95 0.50 0.71 1.58 3.54 -64.74%
P/EPS 14.89 22.50 49.44 10.98 14.78 27.32 78.77 -67.02%
EY 6.72 4.44 2.02 9.11 6.77 3.66 1.27 203.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.58 0.70 0.72 1.01 1.16 -36.25%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 29/08/02 30/05/02 -
Price 1.36 1.72 1.54 1.44 1.69 2.02 2.39 -
P/RPS 0.73 1.39 2.28 0.46 0.75 1.39 3.30 -63.38%
P/EPS 14.67 24.19 57.68 10.07 15.42 23.99 73.54 -65.82%
EY 6.82 4.13 1.73 9.93 6.49 4.17 1.36 192.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.68 0.64 0.75 0.89 1.08 -33.90%

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