[REX] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.12%
YoY- -21.47%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,908 141,834 135,593 162,673 174,175 160,901 116,927 2.90%
PBT 1,879 -1,671 -4,218 4,046 3,933 5,473 6,075 -17.74%
Tax -1,676 -326 195 -1,475 -659 -3,493 -262 36.20%
NP 203 -1,997 -4,023 2,571 3,274 1,980 5,813 -42.79%
-
NP to SH 203 -1,997 -4,023 2,571 3,274 1,980 5,813 -42.79%
-
Tax Rate 89.20% - - 36.46% 16.76% 63.82% 4.31% -
Total Cost 138,705 143,831 139,616 160,102 170,901 158,921 111,114 3.76%
-
Net Worth 114,691 119,018 107,036 131,637 128,409 123,209 122,745 -1.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,121 1,120 - -
Div Payout % - - - - 34.25% 56.57% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,691 119,018 107,036 131,637 128,409 123,209 122,745 -1.12%
NOSH 55,675 56,140 56,040 56,015 56,074 56,004 56,048 -0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.15% -1.41% -2.97% 1.58% 1.88% 1.23% 4.97% -
ROE 0.18% -1.68% -3.76% 1.95% 2.55% 1.61% 4.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 249.49 252.64 241.96 290.40 310.62 287.30 208.62 3.02%
EPS 0.36 -3.56 -7.18 4.59 5.84 3.53 10.19 -42.68%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.06 2.12 1.91 2.35 2.29 2.20 2.19 -1.01%
Adjusted Per Share Value based on latest NOSH - 56,033
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.12 21.57 20.62 24.73 26.48 24.47 17.78 2.90%
EPS 0.03 -0.30 -0.61 0.39 0.50 0.30 0.88 -43.02%
DPS 0.00 0.00 0.00 0.00 0.17 0.17 0.00 -
NAPS 0.1744 0.181 0.1628 0.2002 0.1952 0.1873 0.1866 -1.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.75 0.49 0.69 0.66 0.56 0.96 1.09 -
P/RPS 0.30 0.19 0.29 0.23 0.18 0.33 0.52 -8.75%
P/EPS 205.70 -13.78 -9.61 14.38 9.59 27.15 10.51 64.08%
EY 0.49 -7.26 -10.40 6.95 10.43 3.68 9.52 -38.98%
DY 0.00 0.00 0.00 0.00 3.57 2.08 0.00 -
P/NAPS 0.36 0.23 0.36 0.28 0.24 0.44 0.50 -5.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.65 0.49 0.64 0.90 0.63 0.98 1.05 -
P/RPS 0.26 0.19 0.26 0.31 0.20 0.34 0.50 -10.31%
P/EPS 178.27 -13.78 -8.92 19.61 10.79 27.72 10.12 61.23%
EY 0.56 -7.26 -11.22 5.10 9.27 3.61 9.88 -37.99%
DY 0.00 0.00 0.00 0.00 3.17 2.04 0.00 -
P/NAPS 0.32 0.23 0.34 0.38 0.28 0.45 0.48 -6.52%

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