[REX] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.34%
YoY- -53.39%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 40,602 39,340 40,120 42,610 46,155 50,036 36,065 8.19%
PBT 1,801 615 932 697 999 413 1,249 27.54%
Tax -1,039 -106 -218 -112 -412 -151 -79 454.56%
NP 762 509 714 585 587 262 1,170 -24.80%
-
NP to SH 762 509 714 585 587 262 1,170 -24.80%
-
Tax Rate 57.69% 17.24% 23.39% 16.07% 41.24% 36.56% 6.33% -
Total Cost 39,840 38,831 39,406 42,025 45,568 49,774 34,895 9.21%
-
Net Worth 112,067 129,207 130,431 129,937 111,803 124,868 125,956 -7.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,118 - - -
Div Payout % - - - - 190.47% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 112,067 129,207 130,431 129,937 111,803 124,868 125,956 -7.47%
NOSH 56,033 55,934 56,220 56,250 55,901 55,744 55,980 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.88% 1.29% 1.78% 1.37% 1.27% 0.52% 3.24% -
ROE 0.68% 0.39% 0.55% 0.45% 0.53% 0.21% 0.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.46 70.33 71.36 75.75 82.56 89.76 64.42 8.13%
EPS 1.36 0.91 1.27 1.04 1.05 0.47 2.09 -24.84%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.00 2.31 2.32 2.31 2.00 2.24 2.25 -7.53%
Adjusted Per Share Value based on latest NOSH - 56,250
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.17 5.98 6.10 6.48 7.02 7.61 5.48 8.20%
EPS 0.12 0.08 0.11 0.09 0.09 0.04 0.18 -23.62%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1704 0.1965 0.1983 0.1976 0.17 0.1899 0.1915 -7.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.66 0.80 0.89 0.88 0.56 0.78 0.81 -
P/RPS 0.91 1.14 1.25 1.16 0.68 0.87 1.26 -19.45%
P/EPS 48.53 87.91 70.08 84.62 53.33 165.96 38.76 16.11%
EY 2.06 1.14 1.43 1.18 1.88 0.60 2.58 -13.89%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.33 0.35 0.38 0.38 0.28 0.35 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.90 0.90 0.80 0.90 0.63 0.70 0.80 -
P/RPS 1.24 1.28 1.12 1.19 0.76 0.78 1.24 0.00%
P/EPS 66.18 98.90 62.99 86.54 60.00 148.94 38.28 43.90%
EY 1.51 1.01 1.59 1.16 1.67 0.67 2.61 -30.49%
DY 0.00 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.45 0.39 0.34 0.39 0.32 0.31 0.36 15.99%

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