[REX] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 23.47%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 64,857 82,730 77,984 74,188 48,945 38,055 43,678 6.80%
PBT -1,062 1,629 2,521 2,778 1,583 1,415 1,692 -
Tax -24 -330 -96 -1,047 -140 -140 -110 -22.40%
NP -1,086 1,299 2,425 1,731 1,443 1,275 1,582 -
-
NP to SH -1,086 1,299 2,425 1,731 1,443 1,275 1,582 -
-
Tax Rate - 20.26% 3.81% 37.69% 8.84% 9.89% 6.50% -
Total Cost 65,943 81,431 75,559 72,457 47,502 36,780 42,096 7.76%
-
Net Worth 130,431 129,899 126,010 124,363 98,645 89,616 85,590 7.27%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 130,431 129,899 126,010 124,363 98,645 89,616 85,590 7.27%
NOSH 55,979 55,991 56,004 56,019 40,762 40,734 40,564 5.51%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -1.67% 1.57% 3.11% 2.33% 2.95% 3.35% 3.62% -
ROE -0.83% 1.00% 1.92% 1.39% 1.46% 1.42% 1.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 115.86 147.75 139.25 132.43 120.07 93.42 107.68 1.22%
EPS -1.94 2.32 4.33 3.09 3.54 3.13 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.25 2.22 2.42 2.20 2.11 1.66%
Adjusted Per Share Value based on latest NOSH - 55,762
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.86 12.58 11.86 11.28 7.44 5.79 6.64 6.80%
EPS -0.17 0.20 0.37 0.26 0.22 0.19 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1983 0.1975 0.1916 0.1891 0.15 0.1363 0.1301 7.27%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.89 0.89 0.81 1.09 1.15 1.17 1.36 -
P/RPS 0.77 0.60 0.58 0.82 0.96 1.25 1.26 -7.87%
P/EPS -45.88 38.36 18.71 35.28 32.49 37.38 34.87 -
EY -2.18 2.61 5.35 2.83 3.08 2.68 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.36 0.49 0.48 0.53 0.64 -8.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.83 0.80 0.80 1.10 1.10 1.08 1.30 -
P/RPS 0.72 0.54 0.57 0.83 0.92 1.16 1.21 -8.28%
P/EPS -42.78 34.48 18.48 35.60 31.07 34.50 33.33 -
EY -2.34 2.90 5.41 2.81 3.22 2.90 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.50 0.45 0.49 0.62 -8.65%

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