[REX] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -126.74%
YoY- -122.42%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 162,662 166,209 169,631 168,191 161,283 159,799 158,288 1.83%
PBT -43,412 -4,597 -2,251 424 2,934 3,145 3,498 -
Tax -987 -984 -981 -966 -907 -984 -1,069 -5.19%
NP -44,399 -5,581 -3,232 -542 2,027 2,161 2,429 -
-
NP to SH -44,399 -5,581 -3,232 -542 2,027 2,161 2,429 -
-
Tax Rate - - - 227.83% 30.91% 31.29% 30.56% -
Total Cost 207,061 171,790 172,863 168,733 159,256 157,638 155,859 20.91%
-
Net Worth 105,227 130,423 126,664 120,704 128,245 128,245 128,245 -12.38%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - 986 986 -
Div Payout % - - - - - 45.65% 40.61% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 105,227 130,423 126,664 120,704 128,245 128,245 128,245 -12.38%
NOSH 657,670 657,670 657,670 657,670 493,252 493,252 493,252 21.20%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -27.30% -3.36% -1.91% -0.32% 1.26% 1.35% 1.53% -
ROE -42.19% -4.28% -2.55% -0.45% 1.58% 1.69% 1.89% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.73 26.76 28.12 30.66 32.70 32.40 32.09 -15.98%
EPS -6.75 -0.90 -0.54 -0.10 0.41 0.44 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.16 0.21 0.21 0.22 0.26 0.26 0.26 -27.71%
Adjusted Per Share Value based on latest NOSH - 657,670
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.73 25.27 25.79 25.57 24.52 24.30 24.07 1.82%
EPS -6.75 -0.85 -0.49 -0.08 0.31 0.33 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.15 -
NAPS 0.16 0.1983 0.1926 0.1835 0.195 0.195 0.195 -12.38%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.105 0.13 0.14 0.15 0.21 0.20 0.24 -
P/RPS 0.42 0.49 0.50 0.49 0.64 0.62 0.75 -32.13%
P/EPS -1.56 -14.47 -26.13 -151.84 51.10 45.65 48.74 -
EY -64.29 -6.91 -3.83 -0.66 1.96 2.19 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.83 -
P/NAPS 0.66 0.62 0.67 0.68 0.81 0.77 0.92 -19.91%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 15/08/23 16/05/23 14/02/23 29/11/22 29/08/22 27/05/22 28/01/22 -
Price 0.105 0.12 0.14 0.145 0.16 0.205 0.22 -
P/RPS 0.42 0.45 0.50 0.47 0.49 0.63 0.69 -28.24%
P/EPS -1.56 -13.35 -26.13 -146.78 38.93 46.79 44.68 -
EY -64.29 -7.49 -3.83 -0.68 2.57 2.14 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.91 -
P/NAPS 0.66 0.57 0.67 0.66 0.62 0.79 0.85 -15.55%

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