[REX] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -65.12%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 34,995 25,787 17,033 21,022 26,834 27,948 22,333 34.79%
PBT 1,898 1,019 988 427 1,799 1,548 1,352 25.29%
Tax 474 -93 -88 -52 -724 -158 -74 -
NP 2,372 926 900 375 1,075 1,390 1,278 50.85%
-
NP to SH 2,372 926 900 375 1,075 1,390 1,278 50.85%
-
Tax Rate -24.97% 9.13% 8.91% 12.18% 40.24% 10.21% 5.47% -
Total Cost 32,623 24,861 16,133 20,647 25,759 26,558 21,055 33.79%
-
Net Worth 81,405 90,560 82,845 88,858 88,117 86,976 85,605 -3.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 1,132 - - -
Div Payout % - - - - 105.39% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 81,405 90,560 82,845 88,858 88,117 86,976 85,605 -3.28%
NOSH 40,702 40,792 37,656 40,760 40,607 40,643 40,571 0.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.78% 3.59% 5.28% 1.78% 4.01% 4.97% 5.72% -
ROE 2.91% 1.02% 1.09% 0.42% 1.22% 1.60% 1.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 85.98 63.21 45.23 51.57 66.08 68.76 55.05 34.50%
EPS 5.82 2.27 2.39 0.92 2.80 3.42 3.15 50.40%
DPS 0.00 0.00 0.00 0.00 2.79 0.00 0.00 -
NAPS 2.00 2.22 2.20 2.18 2.17 2.14 2.11 -3.49%
Adjusted Per Share Value based on latest NOSH - 40,760
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.33 3.92 2.59 3.20 4.08 4.25 3.40 34.83%
EPS 0.36 0.14 0.14 0.06 0.16 0.21 0.19 52.94%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1239 0.1378 0.1261 0.1352 0.1341 0.1324 0.1303 -3.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.05 1.17 1.33 1.34 1.39 1.36 -
P/RPS 1.16 1.66 2.59 2.58 2.03 2.02 2.47 -39.49%
P/EPS 17.16 46.26 48.95 144.57 50.62 40.64 43.17 -45.84%
EY 5.83 2.16 2.04 0.69 1.98 2.46 2.32 84.52%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.50 0.47 0.53 0.61 0.62 0.65 0.64 -15.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 1.10 1.05 1.08 1.04 1.34 1.39 1.30 -
P/RPS 1.28 1.66 2.39 2.02 2.03 2.02 2.36 -33.41%
P/EPS 18.88 46.26 45.19 113.04 50.62 40.64 41.27 -40.54%
EY 5.30 2.16 2.21 0.88 1.98 2.46 2.42 68.40%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.55 0.47 0.49 0.48 0.62 0.65 0.62 -7.65%

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