[REX] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 33.33%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 97,890 76,110 87,356 80,168 90,062 91,320 84,720 2.43%
PBT 3,166 2,830 3,384 5,218 6,240 8,490 8,994 -15.96%
Tax -280 -280 -220 -610 -1,036 -1,220 -826 -16.49%
NP 2,886 2,550 3,164 4,608 5,204 7,270 8,168 -15.91%
-
NP to SH 2,886 2,550 3,164 4,608 5,204 7,270 8,168 -15.91%
-
Tax Rate 8.84% 9.89% 6.50% 11.69% 16.60% 14.37% 9.18% -
Total Cost 95,004 73,560 84,192 75,560 84,858 84,050 76,552 3.66%
-
Net Worth 98,645 89,616 85,590 75,503 70,148 67,635 59,660 8.73%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 98,645 89,616 85,590 75,503 70,148 67,635 59,660 8.73%
NOSH 40,762 40,734 40,564 32,405 30,902 30,883 30,753 4.80%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.95% 3.35% 3.62% 5.75% 5.78% 7.96% 9.64% -
ROE 2.93% 2.85% 3.70% 6.10% 7.42% 10.75% 13.69% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 240.15 186.84 215.35 247.39 291.44 295.69 275.49 -2.26%
EPS 7.08 6.26 7.80 14.22 16.84 23.54 26.56 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.20 2.11 2.33 2.27 2.19 1.94 3.75%
Adjusted Per Share Value based on latest NOSH - 32,432
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.90 11.58 13.29 12.20 13.70 13.90 12.89 2.44%
EPS 0.44 0.39 0.48 0.70 0.79 1.11 1.24 -15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1364 0.1302 0.1149 0.1067 0.1029 0.0908 8.73%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 1.17 1.36 1.60 2.30 2.81 4.92 -
P/RPS 0.48 0.63 0.63 0.65 0.79 0.95 1.79 -19.68%
P/EPS 16.24 18.69 17.44 11.25 13.66 11.94 18.52 -2.16%
EY 6.16 5.35 5.74 8.89 7.32 8.38 5.40 2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.64 0.69 1.01 1.28 2.54 -24.23%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 29/08/02 28/08/01 01/09/00 -
Price 1.10 1.08 1.30 1.72 2.02 2.92 4.76 -
P/RPS 0.46 0.58 0.60 0.70 0.69 0.99 1.73 -19.80%
P/EPS 15.54 17.25 16.67 12.10 12.00 12.40 17.92 -2.34%
EY 6.44 5.80 6.00 8.27 8.34 8.06 5.58 2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.62 0.74 0.89 1.33 2.45 -24.59%

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