[REX] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 110.93%
YoY- 110.17%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 115,818 74,942 36,679 138,908 99,740 65,376 32,548 132.89%
PBT 4,718 3,995 1,233 1,879 2,285 1,357 -71 -
Tax -1,242 -972 -82 -1,676 -427 -341 -88 483.07%
NP 3,476 3,023 1,151 203 1,858 1,016 -159 -
-
NP to SH 3,476 3,023 1,151 203 -1,858 1,016 -159 -
-
Tax Rate 26.32% 24.33% 6.65% 89.20% 18.69% 25.13% - -
Total Cost 112,342 71,919 35,528 138,705 97,882 64,360 32,707 127.47%
-
Net Worth 121,099 119,461 116,784 114,691 107,775 107,774 107,324 8.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 121,099 119,461 116,784 114,691 107,775 107,774 107,324 8.37%
NOSH 56,064 56,085 56,146 55,675 56,132 56,132 56,785 -0.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.00% 4.03% 3.14% 0.15% 1.86% 1.55% -0.49% -
ROE 2.87% 2.53% 0.99% 0.18% -1.72% 0.94% -0.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 206.58 133.62 65.33 249.49 177.69 116.47 57.32 134.88%
EPS 6.20 5.39 2.05 0.36 3.31 1.81 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.13 2.08 2.06 1.92 1.92 1.89 9.30%
Adjusted Per Share Value based on latest NOSH - 55,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.62 11.40 5.58 21.14 15.18 9.95 4.95 132.95%
EPS 0.53 0.46 0.18 0.03 -0.28 0.15 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1843 0.1818 0.1777 0.1745 0.164 0.164 0.1633 8.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.70 0.65 0.75 0.95 0.50 0.50 -
P/RPS 0.33 0.52 0.99 0.30 0.53 0.43 0.87 -47.56%
P/EPS 11.13 12.99 31.71 205.70 -28.70 27.62 -178.57 -
EY 8.99 7.70 3.15 0.49 -3.48 3.62 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.36 0.49 0.26 0.26 14.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.85 0.66 0.69 0.65 0.64 0.50 0.47 -
P/RPS 0.41 0.49 1.06 0.26 0.36 0.43 0.82 -36.97%
P/EPS 13.71 12.24 33.66 178.27 -19.34 27.62 -167.86 -
EY 7.29 8.17 2.97 0.56 -5.17 3.62 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.33 0.32 0.33 0.26 0.25 34.47%

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