[REX] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.13%
YoY- -53.39%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 162,673 122,071 82,730 42,610 174,175 128,020 77,984 63.03%
PBT 4,046 2,245 1,629 697 3,933 2,934 2,521 36.96%
Tax -1,475 -436 -330 -112 -659 -247 -96 514.96%
NP 2,571 1,809 1,299 585 3,274 2,687 2,425 3.96%
-
NP to SH 2,571 1,809 1,299 585 3,274 2,687 2,425 3.96%
-
Tax Rate 36.46% 19.42% 20.26% 16.07% 16.76% 8.42% 3.81% -
Total Cost 160,102 120,262 81,431 42,025 170,901 125,333 75,559 64.74%
-
Net Worth 131,637 129,374 129,899 129,937 128,409 125,655 126,010 2.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,121 - - -
Div Payout % - - - - 34.25% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 131,637 129,374 129,899 129,937 128,409 125,655 126,010 2.94%
NOSH 56,015 56,006 55,991 56,250 56,074 56,096 56,004 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.58% 1.48% 1.57% 1.37% 1.88% 2.10% 3.11% -
ROE 1.95% 1.40% 1.00% 0.45% 2.55% 2.14% 1.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 290.40 217.96 147.75 75.75 310.62 228.22 139.25 63.01%
EPS 4.59 3.23 2.32 1.04 5.84 4.79 4.33 3.95%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.35 2.31 2.32 2.31 2.29 2.24 2.25 2.93%
Adjusted Per Share Value based on latest NOSH - 56,250
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.73 18.56 12.58 6.48 26.48 19.47 11.86 62.99%
EPS 0.39 0.28 0.20 0.09 0.50 0.41 0.37 3.56%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.2002 0.1967 0.1975 0.1976 0.1952 0.1911 0.1916 2.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.66 0.80 0.89 0.88 0.56 0.78 0.81 -
P/RPS 0.23 0.37 0.60 1.16 0.18 0.34 0.58 -45.93%
P/EPS 14.38 24.77 38.36 84.62 9.59 16.28 18.71 -16.05%
EY 6.95 4.04 2.61 1.18 10.43 6.14 5.35 19.00%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.28 0.35 0.38 0.38 0.24 0.35 0.36 -15.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.90 0.90 0.80 0.90 0.63 0.70 0.80 -
P/RPS 0.31 0.41 0.54 1.19 0.20 0.31 0.57 -33.29%
P/EPS 19.61 27.86 34.48 86.54 10.79 14.61 18.48 4.02%
EY 5.10 3.59 2.90 1.16 9.27 6.84 5.41 -3.84%
DY 0.00 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.38 0.39 0.34 0.39 0.28 0.31 0.36 3.66%

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