[REX] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -82.4%
YoY- 114.67%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 42,610 41,919 38,953 33,308 21,022 21,345 21,895 11.72%
PBT 697 1,272 1,561 940 427 340 1,036 -6.38%
Tax -112 -17 -159 -135 -52 -36 -172 -6.89%
NP 585 1,255 1,402 805 375 304 864 -6.28%
-
NP to SH 585 1,255 1,402 805 375 304 864 -6.28%
-
Tax Rate 16.07% 1.34% 10.19% 14.36% 12.18% 10.59% 16.60% -
Total Cost 42,025 40,664 37,551 32,503 20,647 21,041 21,031 12.21%
-
Net Worth 129,937 124,379 124,497 97,575 88,858 84,309 73,779 9.88%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 129,937 124,379 124,497 97,575 88,858 84,309 73,779 9.88%
NOSH 56,250 56,026 56,080 40,656 40,760 40,533 32,359 9.64%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.37% 2.99% 3.60% 2.42% 1.78% 1.42% 3.95% -
ROE 0.45% 1.01% 1.13% 0.83% 0.42% 0.36% 1.17% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 75.75 74.82 69.46 81.93 51.57 52.66 67.66 1.89%
EPS 1.04 2.24 2.50 1.98 0.92 0.75 2.67 -14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.22 2.22 2.40 2.18 2.08 2.28 0.21%
Adjusted Per Share Value based on latest NOSH - 40,656
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 6.48 6.38 5.93 5.07 3.20 3.25 3.33 11.72%
EPS 0.09 0.19 0.21 0.12 0.06 0.05 0.13 -5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1977 0.1893 0.1894 0.1485 0.1352 0.1283 0.1123 9.87%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.88 0.90 1.05 1.09 1.33 1.78 1.32 -
P/RPS 1.16 1.20 1.51 1.33 2.58 3.38 1.95 -8.28%
P/EPS 84.62 40.18 42.00 55.05 144.57 237.33 49.44 9.36%
EY 1.18 2.49 2.38 1.82 0.69 0.42 2.02 -8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.47 0.45 0.61 0.86 0.58 -6.79%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.90 0.89 1.06 1.11 1.04 1.43 1.54 -
P/RPS 1.19 1.19 1.53 1.35 2.02 2.72 2.28 -10.26%
P/EPS 86.54 39.73 42.40 56.06 113.04 190.67 57.68 6.98%
EY 1.16 2.52 2.36 1.78 0.88 0.52 1.73 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.48 0.46 0.48 0.69 0.68 -8.84%

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