[REX] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 25.66%
YoY- -49.36%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 131,522 149,884 130,752 129,466 129,714 165,460 155,968 -2.80%
PBT 5,384 7,990 2,714 -2,994 -2,124 3,258 5,042 1.09%
Tax -1,380 -1,944 -682 -250 -48 -660 -192 38.89%
NP 4,004 6,046 2,032 -3,244 -2,172 2,598 4,850 -3.14%
-
NP to SH 4,004 6,046 2,032 -3,244 -2,172 2,598 4,850 -3.14%
-
Tax Rate 25.63% 24.33% 25.13% - - 20.26% 3.81% -
Total Cost 127,518 143,838 128,720 132,710 131,886 162,862 151,118 -2.78%
-
Net Worth 120,568 119,461 107,774 110,565 130,431 129,899 126,010 -0.73%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 120,568 119,461 107,774 110,565 130,431 129,899 126,010 -0.73%
NOSH 56,078 56,085 56,132 56,124 55,979 55,991 56,004 0.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.04% 4.03% 1.55% -2.51% -1.67% 1.57% 3.11% -
ROE 3.32% 5.06% 1.89% -2.93% -1.67% 2.00% 3.85% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 234.53 267.24 232.93 230.68 231.72 295.51 278.49 -2.82%
EPS 7.14 10.78 3.62 -5.78 -3.88 4.64 8.66 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.13 1.92 1.97 2.33 2.32 2.25 -0.75%
Adjusted Per Share Value based on latest NOSH - 55,894
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.00 22.79 19.88 19.69 19.72 25.16 23.72 -2.80%
EPS 0.61 0.92 0.31 -0.49 -0.33 0.40 0.74 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.1816 0.1639 0.1681 0.1983 0.1975 0.1916 -0.73%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.02 0.70 0.50 0.47 0.89 0.89 0.81 -
P/RPS 0.43 0.26 0.21 0.20 0.38 0.30 0.29 6.78%
P/EPS 14.29 6.49 13.81 -8.13 -22.94 19.18 9.35 7.32%
EY 7.00 15.40 7.24 -12.30 -4.36 5.21 10.69 -6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.26 0.24 0.38 0.38 0.36 4.54%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 18/08/14 28/08/13 29/08/12 25/08/11 30/08/10 27/08/09 29/08/08 -
Price 1.02 0.66 0.50 0.435 0.83 0.80 0.80 -
P/RPS 0.43 0.25 0.21 0.19 0.36 0.27 0.29 6.78%
P/EPS 14.29 6.12 13.81 -7.53 -21.39 17.24 9.24 7.53%
EY 7.00 16.33 7.24 -13.29 -4.67 5.80 10.83 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.26 0.22 0.36 0.34 0.36 4.54%

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