[REX] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.76%
YoY- 98.29%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 17,033 21,022 26,834 27,948 22,333 21,345 21,310 -13.88%
PBT 988 427 1,799 1,548 1,352 340 945 3.01%
Tax -88 -52 -724 -158 -74 -36 112 -
NP 900 375 1,075 1,390 1,278 304 1,057 -10.17%
-
NP to SH 900 375 1,075 1,390 1,278 304 1,057 -10.17%
-
Tax Rate 8.91% 12.18% 40.24% 10.21% 5.47% 10.59% -11.85% -
Total Cost 16,133 20,647 25,759 26,558 21,055 21,041 20,253 -14.08%
-
Net Worth 82,845 88,858 88,117 86,976 85,605 84,309 73,488 8.32%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,132 - - - - -
Div Payout % - - 105.39% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 82,845 88,858 88,117 86,976 85,605 84,309 73,488 8.32%
NOSH 37,656 40,760 40,607 40,643 40,571 40,533 35,331 4.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.28% 1.78% 4.01% 4.97% 5.72% 1.42% 4.96% -
ROE 1.09% 0.42% 1.22% 1.60% 1.49% 0.36% 1.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 45.23 51.57 66.08 68.76 55.05 52.66 60.32 -17.47%
EPS 2.39 0.92 2.80 3.42 3.15 0.75 2.99 -13.88%
DPS 0.00 0.00 2.79 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.17 2.14 2.11 2.08 2.08 3.81%
Adjusted Per Share Value based on latest NOSH - 40,643
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.59 3.20 4.08 4.25 3.40 3.25 3.24 -13.87%
EPS 0.14 0.06 0.16 0.21 0.19 0.05 0.16 -8.52%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.1351 0.134 0.1322 0.1302 0.1282 0.1117 8.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.17 1.33 1.34 1.39 1.36 1.78 1.38 -
P/RPS 2.59 2.58 2.03 2.02 2.47 3.38 2.29 8.56%
P/EPS 48.95 144.57 50.62 40.64 43.17 237.33 46.13 4.03%
EY 2.04 0.69 1.98 2.46 2.32 0.42 2.17 -4.03%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.62 0.65 0.64 0.86 0.66 -13.61%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 1.08 1.04 1.34 1.39 1.30 1.43 1.48 -
P/RPS 2.39 2.02 2.03 2.02 2.36 2.72 2.45 -1.64%
P/EPS 45.19 113.04 50.62 40.64 41.27 190.67 49.47 -5.85%
EY 2.21 0.88 1.98 2.46 2.42 0.52 2.02 6.18%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.62 0.65 0.62 0.69 0.71 -21.92%

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