[REX] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 156.16%
YoY- 120.65%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 39,109 15,636 33,308 34,995 25,787 17,033 21,022 51.20%
PBT 2,063 643 940 1,898 1,019 988 427 185.51%
Tax -192 -5 -135 474 -93 -88 -52 138.70%
NP 1,871 638 805 2,372 926 900 375 191.70%
-
NP to SH 1,871 638 805 2,372 926 900 375 191.70%
-
Tax Rate 9.31% 0.78% 14.36% -24.97% 9.13% 8.91% 12.18% -
Total Cost 37,238 14,998 32,503 32,623 24,861 16,133 20,647 48.11%
-
Net Worth 120,438 98,341 97,575 81,405 90,560 82,845 88,858 22.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 120,438 98,341 97,575 81,405 90,560 82,845 88,858 22.45%
NOSH 56,017 40,636 40,656 40,702 40,792 37,656 40,760 23.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.78% 4.08% 2.42% 6.78% 3.59% 5.28% 1.78% -
ROE 1.55% 0.65% 0.83% 2.91% 1.02% 1.09% 0.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 69.82 38.48 81.93 85.98 63.21 45.23 51.57 22.36%
EPS 3.34 1.57 1.98 5.82 2.27 2.39 0.92 136.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.42 2.40 2.00 2.22 2.20 2.18 -0.91%
Adjusted Per Share Value based on latest NOSH - 40,702
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.95 2.38 5.06 5.32 3.92 2.59 3.20 51.15%
EPS 0.28 0.10 0.12 0.36 0.14 0.14 0.06 178.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1831 0.1495 0.1484 0.1238 0.1377 0.126 0.1351 22.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.20 1.15 1.09 1.00 1.05 1.17 1.33 -
P/RPS 1.72 2.99 1.33 1.16 1.66 2.59 2.58 -23.66%
P/EPS 35.93 73.25 55.05 17.16 46.26 48.95 144.57 -60.43%
EY 2.78 1.37 1.82 5.83 2.16 2.04 0.69 152.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.45 0.50 0.47 0.53 0.61 -5.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.19 1.10 1.11 1.10 1.05 1.08 1.04 -
P/RPS 1.70 2.86 1.35 1.28 1.66 2.39 2.02 -10.85%
P/EPS 35.63 70.06 56.06 18.88 46.26 45.19 113.04 -53.65%
EY 2.81 1.43 1.78 5.30 2.16 2.21 0.88 116.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.46 0.55 0.47 0.49 0.48 9.49%

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