[REX] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1125.51%
YoY- -35.2%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 28,041 25,056 22,654 22,377 30,907 25,297 24,784 8.55%
PBT 1,302 1,047 1,826 1,294 223 1,115 2,429 -33.93%
Tax -252 -145 -229 -289 -223 -190 -345 -18.84%
NP 1,050 902 1,597 1,005 0 925 2,084 -36.60%
-
NP to SH 1,050 902 1,597 1,005 -98 925 2,084 -36.60%
-
Tax Rate 19.35% 13.85% 12.54% 22.33% 100.00% 17.04% 14.20% -
Total Cost 26,991 24,154 21,057 21,372 30,907 24,372 22,700 12.19%
-
Net Worth 69,729 69,812 70,119 68,339 67,068 67,750 67,614 2.06%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 69,729 69,812 70,119 68,339 67,068 67,750 67,614 2.06%
NOSH 30,990 30,890 30,889 30,923 30,625 30,936 30,874 0.24%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.74% 3.60% 7.05% 4.49% 0.00% 3.66% 8.41% -
ROE 1.51% 1.29% 2.28% 1.47% -0.15% 1.37% 3.08% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.48 81.11 73.34 72.36 100.92 81.77 80.27 8.28%
EPS 3.38 2.92 5.17 3.25 -0.32 2.99 6.75 -36.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.26 2.27 2.21 2.19 2.19 2.19 1.81%
Adjusted Per Share Value based on latest NOSH - 30,923
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.26 3.81 3.44 3.40 4.70 3.85 3.77 8.46%
EPS 0.16 0.14 0.24 0.15 -0.01 0.14 0.32 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.1062 0.1066 0.1039 0.102 0.103 0.1028 2.05%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.57 1.62 2.30 2.56 2.68 2.57 2.81 -
P/RPS 1.74 2.00 3.14 3.54 2.66 3.14 3.50 -37.16%
P/EPS 46.34 55.48 44.49 78.77 -837.50 85.95 41.63 7.38%
EY 2.16 1.80 2.25 1.27 -0.12 1.16 2.40 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 1.01 1.16 1.22 1.17 1.28 -33.05%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 30/05/02 28/02/02 23/11/01 28/08/01 -
Price 1.44 1.69 2.02 2.39 2.47 2.87 2.92 -
P/RPS 1.59 2.08 2.75 3.30 2.45 3.51 3.64 -42.34%
P/EPS 42.50 57.88 39.07 73.54 -771.88 95.99 43.26 -1.17%
EY 2.35 1.73 2.56 1.36 -0.13 1.04 2.31 1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.89 1.08 1.13 1.31 1.33 -38.51%

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