[REX] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -55.1%
YoY- -17.81%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 145,022 105,443 65,761 33,523 156,940 115,818 74,942 55.10%
PBT 3,560 3,438 2,692 1,282 3,938 4,718 3,995 -7.37%
Tax -2,787 -868 -690 -336 -1,831 -1,242 -972 101.44%
NP 773 2,570 2,002 946 2,107 3,476 3,023 -59.61%
-
NP to SH 773 2,570 2,002 946 2,107 3,476 3,023 -59.61%
-
Tax Rate 78.29% 25.25% 25.63% 26.21% 46.50% 26.32% 24.33% -
Total Cost 144,249 102,873 63,759 32,577 154,833 112,342 71,919 58.84%
-
Net Worth 123,631 122,620 120,568 120,908 120,480 121,099 119,461 2.30%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,631 122,620 120,568 120,908 120,480 121,099 119,461 2.30%
NOSH 55,942 55,991 56,078 55,976 56,037 56,064 56,085 -0.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.53% 2.44% 3.04% 2.82% 1.34% 3.00% 4.03% -
ROE 0.63% 2.10% 1.66% 0.78% 1.75% 2.87% 2.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 259.24 188.32 117.27 59.89 280.06 206.58 133.62 55.36%
EPS 1.38 4.59 3.57 1.69 3.76 6.20 5.39 -59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.19 2.15 2.16 2.15 2.16 2.13 2.48%
Adjusted Per Share Value based on latest NOSH - 55,976
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.05 16.03 10.00 5.10 23.86 17.61 11.40 55.05%
EPS 0.12 0.39 0.30 0.14 0.32 0.53 0.46 -59.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1864 0.1833 0.1838 0.1832 0.1841 0.1816 2.32%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.05 1.15 1.02 0.88 0.80 0.69 0.70 -
P/RPS 0.41 0.61 0.87 1.47 0.29 0.33 0.52 -14.61%
P/EPS 75.99 25.05 28.57 52.07 21.28 11.13 12.99 223.61%
EY 1.32 3.99 3.50 1.92 4.70 8.99 7.70 -69.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.47 0.41 0.37 0.32 0.33 28.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 07/11/14 18/08/14 28/05/14 28/02/14 29/11/13 28/08/13 -
Price 1.61 1.12 1.02 0.88 0.82 0.85 0.66 -
P/RPS 0.62 0.59 0.87 1.47 0.29 0.41 0.49 16.93%
P/EPS 116.52 24.40 28.57 52.07 21.81 13.71 12.24 347.33%
EY 0.86 4.10 3.50 1.92 4.59 7.29 8.17 -77.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.51 0.47 0.41 0.38 0.39 0.31 76.72%

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