[REX] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.56%
YoY- 74.16%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 43,917 42,796 35,235 38,953 28,873 39,109 15,636 98.69%
PBT 810 1,885 1,217 1,561 2,329 2,063 643 16.59%
Tax -1,063 -1,383 -888 -159 70 -192 -5 3427.51%
NP -253 502 329 1,402 2,399 1,871 638 -
-
NP to SH -253 502 329 1,402 2,399 1,871 638 -
-
Tax Rate 131.23% 73.37% 72.97% 10.19% -3.01% 9.31% 0.78% -
Total Cost 44,170 42,294 34,906 37,551 26,474 37,238 14,998 105.05%
-
Net Worth 112,542 124,384 123,793 124,497 112,019 120,438 98,341 9.38%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,125 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 112,542 124,384 123,793 124,497 112,019 120,438 98,341 9.38%
NOSH 56,271 55,777 55,762 56,080 56,009 56,017 40,636 24.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.58% 1.17% 0.93% 3.60% 8.31% 4.78% 4.08% -
ROE -0.22% 0.40% 0.27% 1.13% 2.14% 1.55% 0.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.05 76.73 63.19 69.46 51.55 69.82 38.48 60.02%
EPS -0.45 0.90 0.59 2.50 4.28 3.34 1.57 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.23 2.22 2.22 2.00 2.15 2.42 -11.90%
Adjusted Per Share Value based on latest NOSH - 56,080
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.68 6.51 5.36 5.92 4.39 5.95 2.38 98.60%
EPS -0.04 0.08 0.05 0.21 0.36 0.28 0.10 -
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.1891 0.1882 0.1893 0.1703 0.1831 0.1495 9.38%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.96 0.97 1.09 1.05 1.09 1.20 1.15 -
P/RPS 1.23 1.26 1.73 1.51 2.11 1.72 2.99 -44.59%
P/EPS -213.52 107.78 184.75 42.00 25.45 35.93 73.25 -
EY -0.47 0.93 0.54 2.38 3.93 2.78 1.37 -
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.49 0.47 0.55 0.56 0.48 0.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.98 1.01 1.10 1.06 1.05 1.19 1.10 -
P/RPS 1.26 1.32 1.74 1.53 2.04 1.70 2.86 -42.01%
P/EPS -217.97 112.22 186.44 42.40 24.51 35.63 70.06 -
EY -0.46 0.89 0.54 2.36 4.08 2.81 1.43 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.50 0.48 0.53 0.55 0.45 5.82%

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