[REX] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 122.05%
YoY- -46.43%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 65,376 64,733 64,857 82,730 77,984 74,188 48,945 4.93%
PBT 1,357 -1,497 -1,062 1,629 2,521 2,778 1,583 -2.53%
Tax -341 -125 -24 -330 -96 -1,047 -140 15.97%
NP 1,016 -1,622 -1,086 1,299 2,425 1,731 1,443 -5.67%
-
NP to SH 1,016 -1,622 -1,086 1,299 2,425 1,731 1,443 -5.67%
-
Tax Rate 25.13% - - 20.26% 3.81% 37.69% 8.84% -
Total Cost 64,360 66,355 65,943 81,431 75,559 72,457 47,502 5.18%
-
Net Worth 107,774 110,565 130,431 129,899 126,010 124,363 98,645 1.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 107,774 110,565 130,431 129,899 126,010 124,363 98,645 1.48%
NOSH 56,132 56,124 55,979 55,991 56,004 56,019 40,762 5.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.55% -2.51% -1.67% 1.57% 3.11% 2.33% 2.95% -
ROE 0.94% -1.47% -0.83% 1.00% 1.92% 1.39% 1.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 116.47 115.34 115.86 147.75 139.25 132.43 120.07 -0.50%
EPS 1.81 -2.89 -1.94 2.32 4.33 3.09 3.54 -10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.97 2.33 2.32 2.25 2.22 2.42 -3.78%
Adjusted Per Share Value based on latest NOSH - 56,220
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.94 9.84 9.86 12.58 11.86 11.28 7.44 4.94%
EPS 0.15 -0.25 -0.17 0.20 0.37 0.26 0.22 -6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1681 0.1983 0.1975 0.1916 0.1891 0.15 1.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.50 0.47 0.89 0.89 0.81 1.09 1.15 -
P/RPS 0.43 0.41 0.77 0.60 0.58 0.82 0.96 -12.51%
P/EPS 27.62 -16.26 -45.88 38.36 18.71 35.28 32.49 -2.66%
EY 3.62 -6.15 -2.18 2.61 5.35 2.83 3.08 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.38 0.38 0.36 0.49 0.48 -9.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 30/08/10 27/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.50 0.435 0.83 0.80 0.80 1.10 1.10 -
P/RPS 0.43 0.38 0.72 0.54 0.57 0.83 0.92 -11.89%
P/EPS 27.62 -15.05 -42.78 34.48 18.48 35.60 31.07 -1.94%
EY 3.62 -6.64 -2.34 2.90 5.41 2.81 3.22 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.36 0.34 0.36 0.50 0.45 -8.72%

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