[REX] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -65.27%
YoY- -506.52%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 38,133 137,076 100,758 71,186 32,807 130,374 101,677 -47.96%
PBT -819 -13,628 -6,315 -3,080 -1,863 -14,192 -1,776 -40.28%
Tax -244 882 16 11 6 -265 -62 149.05%
NP -1,063 -12,746 -6,299 -3,069 -1,857 -14,457 -1,838 -30.56%
-
NP to SH -1,063 -12,746 -6,299 -3,069 -1,857 -14,457 -1,838 -30.56%
-
Tax Rate - - - - - - - -
Total Cost 39,196 149,822 107,057 74,255 34,664 144,831 103,515 -47.63%
-
Net Worth 106,049 106,049 110,981 115,914 115,914 115,914 130,711 -13.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 106,049 106,049 110,981 115,914 115,914 115,914 130,711 -13.00%
NOSH 246,626 246,626 246,626 246,626 246,626 246,626 246,626 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.79% -9.30% -6.25% -4.31% -5.66% -11.09% -1.81% -
ROE -1.00% -12.02% -5.68% -2.65% -1.60% -12.47% -1.41% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.46 55.58 40.85 28.86 13.30 52.86 41.23 -47.96%
EPS -0.43 -5.17 -2.55 -1.24 -0.75 -5.86 -0.75 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.45 0.47 0.47 0.47 0.53 -13.00%
Adjusted Per Share Value based on latest NOSH - 246,626
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.80 20.84 15.32 10.82 4.99 19.82 15.46 -47.95%
EPS -0.16 -1.94 -0.96 -0.47 -0.28 -2.20 -0.28 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.1612 0.1687 0.1762 0.1762 0.1762 0.1987 -13.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.28 0.39 0.42 0.40 0.41 0.48 0.51 -
P/RPS 1.81 0.70 1.03 1.39 3.08 0.91 1.24 28.64%
P/EPS -64.96 -7.55 -16.44 -32.14 -54.45 -8.19 -68.43 -3.40%
EY -1.54 -13.25 -6.08 -3.11 -1.84 -12.21 -1.46 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 0.93 0.85 0.87 1.02 0.96 -22.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 21/05/19 29/01/19 30/11/18 20/08/18 21/05/18 -
Price 0.265 0.33 0.42 0.415 0.41 0.48 0.505 -
P/RPS 1.71 0.59 1.03 1.44 3.08 0.91 1.22 25.21%
P/EPS -61.48 -6.39 -16.44 -33.35 -54.45 -8.19 -67.76 -6.27%
EY -1.63 -15.66 -6.08 -3.00 -1.84 -12.21 -1.48 6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.93 0.88 0.87 1.02 0.95 -24.74%

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