[REX] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -77.54%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 101,658 75,357 42,360 23,418 82,327 82,327 0 -100.00%
PBT 9,081 7,749 4,497 1,639 7,441 7,441 0 -100.00%
Tax -1,250 -1,594 -413 0 -142 -362 0 -100.00%
NP 7,831 6,155 4,084 1,639 7,299 7,079 0 -100.00%
-
NP to SH 7,831 6,155 4,084 1,639 7,299 7,079 0 -100.00%
-
Tax Rate 13.77% 20.57% 9.18% 0.00% 1.91% 4.86% - -
Total Cost 93,827 69,202 38,276 21,779 75,028 75,248 0 -100.00%
-
Net Worth 63,684 61,519 59,660 57,395 51,530 49,084 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 63,684 61,519 59,660 57,395 51,530 49,084 0 -100.00%
NOSH 30,765 30,759 30,753 30,692 28,470 28,873 25,894 -0.17%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 7.70% 8.17% 9.64% 7.00% 8.87% 8.60% 0.00% -
ROE 12.30% 10.01% 6.85% 2.86% 14.16% 14.42% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 330.43 244.99 137.74 76.30 289.17 285.13 0.00 -100.00%
EPS 25.46 20.01 13.28 5.34 25.60 25.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.00 1.94 1.87 1.81 1.70 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 30,692
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 15.46 11.46 6.44 3.56 12.52 12.52 0.00 -100.00%
EPS 1.19 0.94 0.62 0.25 1.11 1.08 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.0935 0.0907 0.0873 0.0784 0.0746 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 3.22 4.08 4.92 5.60 0.00 0.00 0.00 -
P/RPS 0.97 1.67 3.57 7.34 0.00 0.00 0.00 -100.00%
P/EPS 12.65 20.39 37.05 104.87 0.00 0.00 0.00 -100.00%
EY 7.90 4.90 2.70 0.95 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.04 2.54 2.99 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 04/04/01 14/12/00 01/09/00 29/05/00 21/03/00 30/11/99 - -
Price 2.85 3.58 4.76 5.30 5.45 0.00 0.00 -
P/RPS 0.86 1.46 3.46 6.95 1.88 0.00 0.00 -100.00%
P/EPS 11.20 17.89 35.84 99.25 21.26 0.00 0.00 -100.00%
EY 8.93 5.59 2.79 1.01 4.70 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.79 2.45 2.83 3.01 0.00 0.00 -100.00%

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