[REX] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 738.99%
YoY- 162.64%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 165,230 65,761 74,942 65,376 64,733 64,857 82,730 11.21%
PBT 5,789 2,692 3,995 1,357 -1,497 -1,062 1,629 21.51%
Tax -1,771 -690 -972 -341 -125 -24 -330 29.46%
NP 4,018 2,002 3,023 1,016 -1,622 -1,086 1,299 18.95%
-
NP to SH 4,018 2,002 3,023 1,016 -1,622 -1,086 1,299 18.95%
-
Tax Rate 30.59% 25.63% 24.33% 25.13% - - 20.26% -
Total Cost 161,212 63,759 71,919 64,360 66,355 65,943 81,431 11.06%
-
Net Worth 141,123 120,568 119,461 107,774 110,565 130,431 129,899 1.28%
Dividend
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 141,123 120,568 119,461 107,774 110,565 130,431 129,899 1.28%
NOSH 61,625 56,078 56,085 56,132 56,124 55,979 55,991 1.48%
Ratio Analysis
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.43% 3.04% 4.03% 1.55% -2.51% -1.67% 1.57% -
ROE 2.85% 1.66% 2.53% 0.94% -1.47% -0.83% 1.00% -
Per Share
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 268.12 117.27 133.62 116.47 115.34 115.86 147.75 9.59%
EPS 6.52 3.57 5.39 1.81 -2.89 -1.94 2.32 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.15 2.13 1.92 1.97 2.33 2.32 -0.19%
Adjusted Per Share Value based on latest NOSH - 55,952
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.12 10.00 11.40 9.94 9.84 9.86 12.58 11.21%
EPS 0.61 0.30 0.46 0.15 -0.25 -0.17 0.20 18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.1833 0.1816 0.1639 0.1681 0.1983 0.1975 1.28%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.43 1.02 0.70 0.50 0.47 0.89 0.89 -
P/RPS 0.00 0.87 0.52 0.43 0.41 0.77 0.60 -
P/EPS 0.00 28.57 12.99 27.62 -16.26 -45.88 38.36 -
EY 0.00 3.50 7.70 3.62 -6.15 -2.18 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.33 0.26 0.24 0.38 0.38 10.32%
Price Multiplier on Announcement Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 22/02/16 18/08/14 28/08/13 29/08/12 25/08/11 30/08/10 27/08/09 -
Price 1.52 1.02 0.66 0.50 0.435 0.83 0.80 -
P/RPS 0.00 0.87 0.49 0.43 0.38 0.72 0.54 -
P/EPS 0.00 28.57 12.24 27.62 -15.05 -42.78 34.48 -
EY 0.00 3.50 8.17 3.62 -6.64 -2.34 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.47 0.31 0.26 0.22 0.36 0.34 13.15%

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