[REX] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -117.74%
YoY- -296.08%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 154,424 132,986 130,332 133,044 162,761 170,693 155,978 -0.16%
PBT 6,290 3,046 -3,696 -4,489 2,993 3,912 6,217 0.19%
Tax -1,656 -569 -197 -240 -581 -329 -3,240 -10.57%
NP 4,634 2,477 -3,893 -4,729 2,412 3,582 2,977 7.64%
-
NP to SH 4,634 -2,477 -3,893 -4,729 2,412 3,582 2,977 7.64%
-
Tax Rate 26.33% 18.68% - - 19.41% 8.41% 52.12% -
Total Cost 149,789 130,509 134,225 137,773 160,349 167,110 153,001 -0.35%
-
Net Worth 121,099 107,775 109,289 127,198 129,374 125,655 125,115 -0.54%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 121,099 107,775 109,289 127,198 129,374 125,655 125,115 -0.54%
NOSH 56,064 56,132 56,046 56,034 56,006 56,096 56,105 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.00% 1.86% -2.99% -3.55% 1.48% 2.10% 1.91% -
ROE 3.83% -2.30% -3.56% -3.72% 1.86% 2.85% 2.38% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 275.44 236.91 232.54 237.43 290.61 304.29 278.01 -0.15%
EPS 8.27 4.41 -6.95 -8.44 4.31 6.39 5.31 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.92 1.95 2.27 2.31 2.24 2.23 -0.52%
Adjusted Per Share Value based on latest NOSH - 56,059
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.48 20.22 19.82 20.23 24.75 25.95 23.72 -0.16%
EPS 0.70 -0.38 -0.59 -0.72 0.37 0.54 0.45 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1639 0.1662 0.1934 0.1967 0.1911 0.1902 -0.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.69 0.95 0.43 0.80 0.80 0.78 0.97 -
P/RPS 0.25 0.40 0.18 0.34 0.28 0.26 0.35 -5.44%
P/EPS 8.35 -21.53 -6.19 -9.48 18.58 12.21 18.28 -12.23%
EY 11.98 -4.65 -16.16 -10.55 5.38 8.19 5.47 13.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.49 0.22 0.35 0.35 0.35 0.43 -4.80%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 -
Price 0.85 0.64 0.49 0.63 0.90 0.70 1.01 -
P/RPS 0.31 0.27 0.21 0.27 0.31 0.23 0.36 -2.45%
P/EPS 10.28 -14.50 -7.05 -7.46 20.90 10.96 19.03 -9.74%
EY 9.73 -6.90 -14.18 -13.40 4.79 9.12 5.25 10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.25 0.28 0.39 0.31 0.45 -2.35%

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