[REX] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 39.26%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,740 97,749 99,783 122,071 128,020 116,984 88,054 2.09%
PBT 2,285 -2,772 -3,367 2,245 2,934 4,663 3,646 -7.48%
Tax -427 -148 -180 -436 -247 -2,430 -332 4.27%
NP 1,858 -2,920 -3,547 1,809 2,687 2,233 3,314 -9.18%
-
NP to SH -1,858 -2,920 -3,547 1,809 2,687 2,233 3,314 -
-
Tax Rate 18.69% - - 19.42% 8.42% 52.11% 9.11% -
Total Cost 97,882 100,669 103,330 120,262 125,333 114,751 84,740 2.42%
-
Net Worth 107,775 109,289 127,198 129,374 125,655 125,115 120,560 -1.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 107,775 109,289 127,198 129,374 125,655 125,115 120,560 -1.84%
NOSH 56,132 56,046 56,034 56,006 56,096 56,105 56,074 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.86% -2.99% -3.55% 1.48% 2.10% 1.91% 3.76% -
ROE -1.72% -2.67% -2.79% 1.40% 2.14% 1.78% 2.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 177.69 174.41 178.07 217.96 228.22 208.51 157.03 2.07%
EPS 3.31 -5.21 -6.33 3.23 4.79 3.98 5.91 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.95 2.27 2.31 2.24 2.23 2.15 -1.86%
Adjusted Per Share Value based on latest NOSH - 55,934
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.17 14.86 15.17 18.56 19.47 17.79 13.39 2.10%
EPS -0.28 -0.44 -0.54 0.28 0.41 0.34 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1662 0.1934 0.1967 0.1911 0.1902 0.1833 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.95 0.43 0.80 0.80 0.78 0.97 1.20 -
P/RPS 0.53 0.25 0.45 0.37 0.34 0.47 0.76 -5.82%
P/EPS -28.70 -8.25 -12.64 24.77 16.28 24.37 20.30 -
EY -3.48 -12.12 -7.91 4.04 6.14 4.10 4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.22 0.35 0.35 0.35 0.43 0.56 -2.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.64 0.49 0.63 0.90 0.70 1.01 1.19 -
P/RPS 0.36 0.28 0.35 0.41 0.31 0.48 0.76 -11.69%
P/EPS -19.34 -9.40 -9.95 27.86 14.61 25.38 20.14 -
EY -5.17 -10.63 -10.05 3.59 6.84 3.94 4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.28 0.39 0.31 0.45 0.55 -8.15%

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