[REX] QoQ TTM Result on 31-Dec-2022 [#2]

Announcement Date
14-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -496.31%
YoY- -233.06%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 152,871 162,662 166,209 169,631 168,191 161,283 159,799 -2.90%
PBT -42,123 -43,412 -4,597 -2,251 424 2,934 3,145 -
Tax -758 -987 -984 -981 -966 -907 -984 -15.95%
NP -42,881 -44,399 -5,581 -3,232 -542 2,027 2,161 -
-
NP to SH -42,881 -44,399 -5,581 -3,232 -542 2,027 2,161 -
-
Tax Rate - - - - 227.83% 30.91% 31.29% -
Total Cost 195,752 207,061 171,790 172,863 168,733 159,256 157,638 15.51%
-
Net Worth 105,227 105,227 130,423 126,664 120,704 128,245 128,245 -12.34%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - 986 -
Div Payout % - - - - - - 45.65% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 105,227 105,227 130,423 126,664 120,704 128,245 128,245 -12.34%
NOSH 657,670 657,670 657,670 657,670 657,670 493,252 493,252 21.12%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -28.05% -27.30% -3.36% -1.91% -0.32% 1.26% 1.35% -
ROE -40.75% -42.19% -4.28% -2.55% -0.45% 1.58% 1.69% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 23.24 24.73 26.76 28.12 30.66 32.70 32.40 -19.85%
EPS -6.52 -6.75 -0.90 -0.54 -0.10 0.41 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.16 0.16 0.21 0.21 0.22 0.26 0.26 -27.62%
Adjusted Per Share Value based on latest NOSH - 657,670
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 23.24 24.73 25.27 25.79 25.57 24.52 24.30 -2.92%
EPS -6.52 -6.75 -0.85 -0.49 -0.08 0.31 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.16 0.16 0.1983 0.1926 0.1835 0.195 0.195 -12.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.11 0.105 0.13 0.14 0.15 0.21 0.20 -
P/RPS 0.47 0.42 0.49 0.50 0.49 0.64 0.62 -16.84%
P/EPS -1.69 -1.56 -14.47 -26.13 -151.84 51.10 45.65 -
EY -59.27 -64.29 -6.91 -3.83 -0.66 1.96 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 0.69 0.66 0.62 0.67 0.68 0.81 0.77 -7.04%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 15/08/23 16/05/23 14/02/23 29/11/22 29/08/22 27/05/22 -
Price 0.11 0.105 0.12 0.14 0.145 0.16 0.205 -
P/RPS 0.47 0.42 0.45 0.50 0.47 0.49 0.63 -17.72%
P/EPS -1.69 -1.56 -13.35 -26.13 -146.78 38.93 46.79 -
EY -59.27 -64.29 -7.49 -3.83 -0.68 2.57 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
P/NAPS 0.69 0.66 0.57 0.67 0.66 0.62 0.79 -8.62%

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