[REX] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 242.83%
YoY- 419.79%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 144,251 153,496 160,680 165,230 159,772 157,955 153,120 -3.88%
PBT -4,047 -3,327 -915 5,789 4,310 2,663 3,351 -
Tax -1,666 -2,849 -1,731 -1,771 -3,138 -2,504 -2,839 -29.83%
NP -5,713 -6,176 -2,646 4,018 1,172 159 512 -
-
NP to SH -5,713 -6,176 -2,646 4,018 1,172 159 512 -
-
Tax Rate - - - 30.59% 72.81% 94.03% 84.72% -
Total Cost 149,964 159,672 163,326 161,212 158,600 157,796 152,608 -1.15%
-
Net Worth 132,562 124,790 125,564 141,171 140,964 128,789 126,331 3.25%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 132,562 124,790 125,564 141,171 140,964 128,789 126,331 3.25%
NOSH 61,657 59,142 58,675 61,647 61,556 56,240 56,147 6.42%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.96% -4.02% -1.65% 2.43% 0.73% 0.10% 0.33% -
ROE -4.31% -4.95% -2.11% 2.85% 0.83% 0.12% 0.41% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 233.96 259.54 273.85 268.03 259.55 280.86 272.71 -9.68%
EPS -9.27 -10.44 -4.51 6.52 1.90 0.28 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.11 2.14 2.29 2.29 2.29 2.25 -2.97%
Adjusted Per Share Value based on latest NOSH - 61,647
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.93 23.34 24.43 25.12 24.29 24.02 23.28 -3.89%
EPS -0.87 -0.94 -0.40 0.61 0.18 0.02 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2016 0.1897 0.1909 0.2147 0.2143 0.1958 0.1921 3.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.50 1.53 1.50 1.43 1.50 1.51 1.58 -
P/RPS 0.64 0.59 0.55 0.53 0.58 0.54 0.58 6.76%
P/EPS -16.19 -14.65 -33.26 21.94 78.78 534.10 173.27 -
EY -6.18 -6.83 -3.01 4.56 1.27 0.19 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.70 0.62 0.66 0.66 0.70 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 26/08/16 31/05/16 22/02/16 19/11/15 11/08/15 15/05/15 -
Price 1.52 1.52 1.52 1.52 1.60 1.45 1.66 -
P/RPS 0.65 0.59 0.56 0.57 0.62 0.52 0.61 4.31%
P/EPS -16.40 -14.56 -33.71 23.32 84.04 512.88 182.04 -
EY -6.10 -6.87 -2.97 4.29 1.19 0.19 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.71 0.66 0.70 0.63 0.74 -2.71%

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