[REX] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 107.77%
YoY- 13.0%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,054 48,945 33,308 98,837 63,842 38,055 21,022 159.62%
PBT 3,646 1,583 940 4,332 2,434 1,415 427 317.21%
Tax -332 -140 -135 241 -233 -140 -52 243.76%
NP 3,314 1,443 805 4,573 2,201 1,275 375 326.87%
-
NP to SH 3,314 1,443 805 4,573 2,201 1,275 375 326.87%
-
Tax Rate 9.11% 8.84% 14.36% -5.56% 9.57% 9.89% 12.18% -
Total Cost 84,740 47,502 32,503 94,264 61,641 36,780 20,647 156.12%
-
Net Worth 120,560 98,645 97,575 96,938 90,485 89,616 88,858 22.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 120,560 98,645 97,575 96,938 90,485 89,616 88,858 22.53%
NOSH 56,074 40,762 40,656 40,730 40,759 40,734 40,760 23.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.76% 2.95% 2.42% 4.63% 3.45% 3.35% 1.78% -
ROE 2.75% 1.46% 0.83% 4.72% 2.43% 1.42% 0.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 157.03 120.07 81.93 242.66 156.63 93.42 51.57 109.94%
EPS 5.91 3.54 1.98 11.23 5.40 3.13 0.92 245.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.42 2.40 2.38 2.22 2.20 2.18 -0.91%
Adjusted Per Share Value based on latest NOSH - 40,702
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.39 7.44 5.06 15.03 9.71 5.79 3.20 159.44%
EPS 0.50 0.22 0.12 0.70 0.33 0.19 0.06 310.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.15 0.1484 0.1474 0.1376 0.1363 0.1351 22.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.20 1.15 1.09 1.00 1.05 1.17 1.33 -
P/RPS 0.76 0.96 1.33 0.41 0.67 1.25 2.58 -55.69%
P/EPS 20.30 32.49 55.05 8.91 19.44 37.38 144.57 -72.95%
EY 4.92 3.08 1.82 11.23 5.14 2.68 0.69 270.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.45 0.42 0.47 0.53 0.61 -5.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.19 1.10 1.11 1.10 1.05 1.08 1.04 -
P/RPS 0.76 0.92 1.35 0.45 0.67 1.16 2.02 -47.85%
P/EPS 20.14 31.07 56.06 9.80 19.44 34.50 113.04 -68.30%
EY 4.97 3.22 1.78 10.21 5.14 2.90 0.88 216.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.46 0.46 0.47 0.49 0.48 9.49%

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