[REX] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 75.41%
YoY- 27.12%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 116,984 74,188 38,953 116,927 88,054 48,945 33,308 130.88%
PBT 4,663 2,778 1,561 6,075 3,646 1,583 940 190.58%
Tax -2,430 -1,047 -159 -262 -332 -140 -135 585.62%
NP 2,233 1,731 1,402 5,813 3,314 1,443 805 97.29%
-
NP to SH 2,233 1,731 1,402 5,813 3,314 1,443 805 97.29%
-
Tax Rate 52.11% 37.69% 10.19% 4.31% 9.11% 8.84% 14.36% -
Total Cost 114,751 72,457 37,551 111,114 84,740 47,502 32,503 131.68%
-
Net Worth 125,115 124,363 124,497 122,745 120,560 98,645 97,575 18.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 125,115 124,363 124,497 122,745 120,560 98,645 97,575 18.00%
NOSH 56,105 56,019 56,080 56,048 56,074 40,762 40,656 23.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.91% 2.33% 3.60% 4.97% 3.76% 2.95% 2.42% -
ROE 1.78% 1.39% 1.13% 4.74% 2.75% 1.46% 0.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 208.51 132.43 69.46 208.62 157.03 120.07 81.93 86.29%
EPS 3.98 3.09 2.50 10.19 5.91 3.54 1.98 59.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.22 2.22 2.19 2.15 2.42 2.40 -4.77%
Adjusted Per Share Value based on latest NOSH - 56,009
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.79 11.28 5.92 17.78 13.39 7.44 5.06 131.03%
EPS 0.34 0.26 0.21 0.88 0.50 0.22 0.12 100.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1891 0.1893 0.1866 0.1833 0.15 0.1484 17.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.97 1.09 1.05 1.09 1.20 1.15 1.09 -
P/RPS 0.47 0.82 1.51 0.52 0.76 0.96 1.33 -49.98%
P/EPS 24.37 35.28 42.00 10.51 20.30 32.49 55.05 -41.88%
EY 4.10 2.83 2.38 9.52 4.92 3.08 1.82 71.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.47 0.50 0.56 0.48 0.45 -2.98%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.01 1.10 1.06 1.05 1.19 1.10 1.11 -
P/RPS 0.48 0.83 1.53 0.50 0.76 0.92 1.35 -49.77%
P/EPS 25.38 35.60 42.40 10.12 20.14 31.07 56.06 -41.01%
EY 3.94 2.81 2.36 9.88 4.97 3.22 1.78 69.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.48 0.48 0.55 0.45 0.46 -1.45%

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