[REX] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.41%
YoY- 1171.43%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 20,034 18,189 21,895 28,041 25,056 22,654 22,377 -7.10%
PBT 813 1,573 1,036 1,302 1,047 1,826 1,294 -26.62%
Tax -112 -133 -172 -252 -145 -229 -289 -46.81%
NP 701 1,440 864 1,050 902 1,597 1,005 -21.33%
-
NP to SH 701 1,440 864 1,050 902 1,597 1,005 -21.33%
-
Tax Rate 13.78% 8.46% 16.60% 19.35% 13.85% 12.54% 22.33% -
Total Cost 19,333 16,749 21,031 26,991 24,154 21,057 21,372 -6.46%
-
Net Worth 76,266 75,567 73,779 69,729 69,812 70,119 68,339 7.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 76,266 75,567 73,779 69,729 69,812 70,119 68,339 7.58%
NOSH 32,453 32,432 32,359 30,990 30,890 30,889 30,923 3.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.50% 7.92% 3.95% 3.74% 3.60% 7.05% 4.49% -
ROE 0.92% 1.91% 1.17% 1.51% 1.29% 2.28% 1.47% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 61.73 56.08 67.66 90.48 81.11 73.34 72.36 -10.04%
EPS 2.16 4.44 2.67 3.38 2.92 5.17 3.25 -23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.33 2.28 2.25 2.26 2.27 2.21 4.17%
Adjusted Per Share Value based on latest NOSH - 30,990
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.05 2.77 3.33 4.26 3.81 3.44 3.40 -6.98%
EPS 0.11 0.22 0.13 0.16 0.14 0.24 0.15 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.116 0.1149 0.1122 0.106 0.1062 0.1066 0.1039 7.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.38 1.60 1.32 1.57 1.62 2.30 2.56 -
P/RPS 2.24 2.85 1.95 1.74 2.00 3.14 3.54 -26.27%
P/EPS 63.89 36.04 49.44 46.34 55.48 44.49 78.77 -13.01%
EY 1.57 2.78 2.02 2.16 1.80 2.25 1.27 15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.58 0.70 0.72 1.01 1.16 -36.25%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 29/08/02 30/05/02 -
Price 1.36 1.72 1.54 1.44 1.69 2.02 2.39 -
P/RPS 2.20 3.07 2.28 1.59 2.08 2.75 3.30 -23.66%
P/EPS 62.96 38.74 57.68 42.50 57.88 39.07 73.54 -9.82%
EY 1.59 2.58 1.73 2.35 1.73 2.56 1.36 10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.68 0.64 0.75 0.89 1.08 -33.90%

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