[REX] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
24-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -55.61%
YoY- -79.21%
Quarter Report
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 22,654 22,377 30,907 25,297 24,784 21,876 26,301 -9.49%
PBT 1,826 1,294 223 1,115 2,429 1,816 1,332 23.47%
Tax -229 -289 -223 -190 -345 -265 344 -
NP 1,597 1,005 0 925 2,084 1,551 1,676 -3.17%
-
NP to SH 1,597 1,005 -98 925 2,084 1,551 1,676 -3.17%
-
Tax Rate 12.54% 22.33% 100.00% 17.04% 14.20% 14.59% -25.83% -
Total Cost 21,057 21,372 30,907 24,372 22,700 20,325 24,625 -9.93%
-
Net Worth 70,119 68,339 67,068 67,750 67,614 65,500 63,807 6.50%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 70,119 68,339 67,068 67,750 67,614 65,500 63,807 6.50%
NOSH 30,889 30,923 30,625 30,936 30,874 30,896 30,824 0.14%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.05% 4.49% 0.00% 3.66% 8.41% 7.09% 6.37% -
ROE 2.28% 1.47% -0.15% 1.37% 3.08% 2.37% 2.63% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 73.34 72.36 100.92 81.77 80.27 70.80 85.32 -9.61%
EPS 5.17 3.25 -0.32 2.99 6.75 5.02 5.45 -3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.21 2.19 2.19 2.19 2.12 2.07 6.35%
Adjusted Per Share Value based on latest NOSH - 30,936
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.44 3.40 4.70 3.85 3.77 3.33 4.00 -9.59%
EPS 0.24 0.15 -0.01 0.14 0.32 0.24 0.25 -2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1066 0.1039 0.102 0.103 0.1028 0.0996 0.097 6.51%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.30 2.56 2.68 2.57 2.81 3.02 3.22 -
P/RPS 3.14 3.54 2.66 3.14 3.50 4.27 3.77 -11.50%
P/EPS 44.49 78.77 -837.50 85.95 41.63 60.16 59.22 -17.40%
EY 2.25 1.27 -0.12 1.16 2.40 1.66 1.69 21.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.16 1.22 1.17 1.28 1.42 1.56 -25.22%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 23/11/01 28/08/01 17/07/01 04/04/01 -
Price 2.02 2.39 2.47 2.87 2.92 2.97 2.85 -
P/RPS 2.75 3.30 2.45 3.51 3.64 4.19 3.34 -12.18%
P/EPS 39.07 73.54 -771.88 95.99 43.26 59.16 52.42 -17.83%
EY 2.56 1.36 -0.13 1.04 2.31 1.69 1.91 21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.08 1.13 1.31 1.33 1.40 1.38 -25.41%

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