[REX] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -149.03%
YoY- 83.24%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 127,140 129,946 133,140 132,503 133,420 130,175 128,601 -0.75%
PBT -16,350 -14,192 -2,546 -1,098 1,295 2,501 1,581 -
Tax -226 -265 248 262 410 987 -460 -37.70%
NP -16,576 -14,457 -2,298 -836 1,705 3,488 1,121 -
-
NP to SH -16,576 -14,457 -2,298 -836 1,705 3,488 1,121 -
-
Tax Rate - - - - -31.66% -39.46% 29.10% -
Total Cost 143,716 144,403 135,438 133,339 131,715 126,687 127,480 8.31%
-
Net Worth 115,914 115,914 130,711 133,178 135,028 133,795 135,645 -9.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 1,233 1,233 1,233 1,233 - -
Div Payout % - - 0.00% 0.00% 72.32% 35.35% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 115,914 115,914 130,711 133,178 135,028 133,795 135,645 -9.94%
NOSH 246,626 246,626 246,626 246,626 61,657 61,657 61,657 151.77%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -13.04% -11.13% -1.73% -0.63% 1.28% 2.68% 0.87% -
ROE -14.30% -12.47% -1.76% -0.63% 1.26% 2.61% 0.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.55 52.69 53.98 53.73 216.39 211.13 208.57 -60.58%
EPS -6.72 -5.86 -0.93 -0.34 2.77 5.66 1.82 -
DPS 0.00 0.00 0.50 0.50 2.00 2.00 0.00 -
NAPS 0.47 0.47 0.53 0.54 2.19 2.17 2.20 -64.22%
Adjusted Per Share Value based on latest NOSH - 246,626
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.35 19.77 20.26 20.16 20.30 19.81 19.57 -0.75%
EPS -2.52 -2.20 -0.35 -0.13 0.26 0.53 0.17 -
DPS 0.00 0.00 0.19 0.19 0.19 0.19 0.00 -
NAPS 0.1764 0.1764 0.1989 0.2027 0.2055 0.2036 0.2064 -9.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.41 0.48 0.51 0.57 2.35 2.27 1.95 -
P/RPS 0.80 0.91 0.94 1.06 1.09 1.08 0.93 -9.54%
P/EPS -6.10 -8.19 -54.73 -168.15 84.98 40.13 107.25 -
EY -16.39 -12.21 -1.83 -0.59 1.18 2.49 0.93 -
DY 0.00 0.00 0.98 0.88 0.85 0.88 0.00 -
P/NAPS 0.87 1.02 0.96 1.06 1.07 1.05 0.89 -1.50%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 20/08/18 21/05/18 14/02/18 30/11/17 17/08/17 24/05/17 -
Price 0.41 0.48 0.505 0.565 0.54 2.49 2.16 -
P/RPS 0.80 0.91 0.94 1.05 0.25 1.18 1.04 -16.03%
P/EPS -6.10 -8.19 -54.20 -166.68 19.53 44.02 118.80 -
EY -16.39 -12.21 -1.85 -0.60 5.12 2.27 0.84 -
DY 0.00 0.00 0.99 0.88 3.70 0.80 0.00 -
P/NAPS 0.87 1.02 0.95 1.05 0.25 1.15 0.98 -7.62%

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