[REX] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 25.24%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 155,978 117,405 85,122 95,501 80,157 93,449 94,609 8.68%
PBT 6,217 4,861 3,245 4,320 4,562 5,400 7,146 -2.29%
Tax -3,240 -442 -310 -357 -556 -884 -1,066 20.34%
NP 2,977 4,418 2,934 3,962 4,006 4,516 6,080 -11.21%
-
NP to SH 2,977 4,418 2,934 3,962 4,006 4,516 6,080 -11.21%
-
Tax Rate 52.12% 9.09% 9.55% 8.26% 12.19% 16.37% 14.92% -
Total Cost 153,001 112,986 82,188 91,538 76,150 88,933 88,529 9.54%
-
Net Worth 125,115 120,560 90,485 86,886 76,178 69,841 67,658 10.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 125,115 120,560 90,485 86,886 76,178 69,841 67,658 10.78%
NOSH 56,105 56,074 40,759 40,601 32,416 30,903 30,894 10.45%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.91% 3.76% 3.45% 4.15% 5.00% 4.83% 6.43% -
ROE 2.38% 3.67% 3.24% 4.56% 5.26% 6.47% 8.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 278.01 209.37 208.84 235.22 247.27 302.39 306.24 -1.59%
EPS 5.31 7.88 7.20 9.76 12.36 14.61 19.68 -19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.15 2.22 2.14 2.35 2.26 2.19 0.30%
Adjusted Per Share Value based on latest NOSH - 40,643
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.72 17.85 12.94 14.52 12.19 14.21 14.39 8.68%
EPS 0.45 0.67 0.45 0.60 0.61 0.69 0.92 -11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1833 0.1376 0.1321 0.1158 0.1062 0.1029 10.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.97 1.20 1.05 1.39 1.38 1.62 2.57 -
P/RPS 0.35 0.57 0.50 0.59 0.56 0.54 0.84 -13.57%
P/EPS 18.28 15.23 14.58 14.24 11.17 11.09 13.06 5.76%
EY 5.47 6.57 6.86 7.02 8.96 9.02 7.66 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.47 0.65 0.59 0.72 1.17 -15.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 28/11/02 23/11/01 -
Price 1.01 1.19 1.05 1.39 1.36 1.69 2.87 -
P/RPS 0.36 0.57 0.50 0.59 0.55 0.56 0.94 -14.77%
P/EPS 19.03 15.10 14.58 14.24 11.00 11.56 14.58 4.53%
EY 5.25 6.62 6.86 7.02 9.09 8.65 6.86 -4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.47 0.65 0.58 0.75 1.31 -16.30%

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