[REX] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -66.06%
YoY- 114.67%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 28,873 39,109 15,636 33,308 34,995 25,787 17,033 42.03%
PBT 2,329 2,063 643 940 1,898 1,019 988 76.84%
Tax 70 -192 -5 -135 474 -93 -88 -
NP 2,399 1,871 638 805 2,372 926 900 91.90%
-
NP to SH 2,399 1,871 638 805 2,372 926 900 91.90%
-
Tax Rate -3.01% 9.31% 0.78% 14.36% -24.97% 9.13% 8.91% -
Total Cost 26,474 37,238 14,998 32,503 32,623 24,861 16,133 38.99%
-
Net Worth 112,019 120,438 98,341 97,575 81,405 90,560 82,845 22.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 112,019 120,438 98,341 97,575 81,405 90,560 82,845 22.21%
NOSH 56,009 56,017 40,636 40,656 40,702 40,792 37,656 30.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.31% 4.78% 4.08% 2.42% 6.78% 3.59% 5.28% -
ROE 2.14% 1.55% 0.65% 0.83% 2.91% 1.02% 1.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.55 69.82 38.48 81.93 85.98 63.21 45.23 9.08%
EPS 4.28 3.34 1.57 1.98 5.82 2.27 2.39 47.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.15 2.42 2.40 2.00 2.22 2.20 -6.14%
Adjusted Per Share Value based on latest NOSH - 40,656
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.39 5.95 2.38 5.06 5.32 3.92 2.59 42.02%
EPS 0.36 0.28 0.10 0.12 0.36 0.14 0.14 87.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1703 0.1831 0.1495 0.1484 0.1238 0.1377 0.126 22.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.09 1.20 1.15 1.09 1.00 1.05 1.17 -
P/RPS 2.11 1.72 2.99 1.33 1.16 1.66 2.59 -12.73%
P/EPS 25.45 35.93 73.25 55.05 17.16 46.26 48.95 -35.26%
EY 3.93 2.78 1.37 1.82 5.83 2.16 2.04 54.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.48 0.45 0.50 0.47 0.53 2.49%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.05 1.19 1.10 1.11 1.10 1.05 1.08 -
P/RPS 2.04 1.70 2.86 1.35 1.28 1.66 2.39 -9.99%
P/EPS 24.51 35.63 70.06 56.06 18.88 46.26 45.19 -33.41%
EY 4.08 2.81 1.43 1.78 5.30 2.16 2.21 50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.45 0.46 0.55 0.47 0.49 5.35%

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