[REX] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.21%
YoY- -209.38%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 133,559 135,469 136,125 135,593 140,385 144,799 152,947 -8.63%
PBT -2,391 -3,421 -3,646 -2,986 -1,566 1,354 2,978 -
Tax 227 94 162 175 -1,239 -1,189 -1,411 -
NP -2,164 -3,327 -3,484 -2,811 -2,805 165 1,567 -
-
NP to SH -2,164 -3,327 -3,484 -2,811 -2,805 165 1,567 -
-
Tax Rate - - - - - 87.81% 47.38% -
Total Cost 135,723 138,796 139,609 138,404 143,190 144,634 151,380 -7.01%
-
Net Worth 109,099 110,112 122,527 123,793 127,254 130,793 130,415 -11.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 109,099 110,112 122,527 123,793 127,254 130,793 130,415 -11.20%
NOSH 55,948 55,894 55,948 56,015 56,059 56,134 55,733 0.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.62% -2.46% -2.56% -2.07% -2.00% 0.11% 1.02% -
ROE -1.98% -3.02% -2.84% -2.27% -2.20% 0.13% 1.20% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 238.72 242.36 243.30 242.07 250.42 257.95 274.43 -8.86%
EPS -3.87 -5.95 -6.23 -5.02 -5.00 0.29 2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.97 2.19 2.21 2.27 2.33 2.34 -11.43%
Adjusted Per Share Value based on latest NOSH - 56,015
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.31 20.60 20.70 20.62 21.35 22.02 23.26 -8.63%
EPS -0.33 -0.51 -0.53 -0.43 -0.43 0.03 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1659 0.1674 0.1863 0.1882 0.1935 0.1989 0.1983 -11.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.43 0.47 0.67 0.69 0.80 0.89 0.79 -
P/RPS 0.18 0.19 0.28 0.29 0.32 0.35 0.29 -27.21%
P/EPS -11.12 -7.90 -10.76 -13.75 -15.99 302.79 28.10 -
EY -9.00 -12.66 -9.29 -7.27 -6.25 0.33 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.31 0.31 0.35 0.38 0.34 -25.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.49 0.435 0.65 0.64 0.63 0.83 0.68 -
P/RPS 0.21 0.18 0.27 0.26 0.25 0.32 0.25 -10.96%
P/EPS -12.67 -7.31 -10.44 -12.75 -12.59 282.37 24.19 -
EY -7.89 -13.68 -9.58 -7.84 -7.94 0.35 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.30 0.29 0.28 0.36 0.29 -9.41%

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