[REX] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -51.32%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 39,109 25,787 27,948 20,034 25,056 25,297 32,997 2.87%
PBT 2,063 1,019 1,548 813 1,047 1,115 5,631 -15.40%
Tax -192 -93 -158 -112 -145 -190 -1,181 -26.11%
NP 1,871 926 1,390 701 902 925 4,450 -13.44%
-
NP to SH 1,871 926 1,390 701 902 925 4,450 -13.44%
-
Tax Rate 9.31% 9.13% 10.21% 13.78% 13.85% 17.04% 20.97% -
Total Cost 37,238 24,861 26,558 19,333 24,154 24,372 28,547 4.52%
-
Net Worth 120,438 90,560 86,976 76,266 69,812 67,750 61,506 11.84%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 120,438 90,560 86,976 76,266 69,812 67,750 61,506 11.84%
NOSH 56,017 40,792 40,643 32,453 30,890 30,936 30,753 10.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.78% 3.59% 4.97% 3.50% 3.60% 3.66% 13.49% -
ROE 1.55% 1.02% 1.60% 0.92% 1.29% 1.37% 7.24% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 69.82 63.21 68.76 61.73 81.11 81.77 107.30 -6.90%
EPS 3.34 2.27 3.42 2.16 2.92 2.99 14.47 -21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.22 2.14 2.35 2.26 2.19 2.00 1.21%
Adjusted Per Share Value based on latest NOSH - 32,453
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.95 3.92 4.25 3.05 3.81 3.85 5.02 2.87%
EPS 0.28 0.14 0.21 0.11 0.14 0.14 0.68 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.1378 0.1324 0.1161 0.1062 0.1031 0.0936 11.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.20 1.05 1.39 1.38 1.62 2.57 4.08 -
P/RPS 1.72 1.66 2.02 2.24 2.00 3.14 3.80 -12.37%
P/EPS 35.93 46.26 40.64 63.89 55.48 85.95 28.20 4.11%
EY 2.78 2.16 2.46 1.57 1.80 1.16 3.55 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.65 0.59 0.72 1.17 2.04 -19.37%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 28/11/02 23/11/01 14/12/00 -
Price 1.19 1.05 1.39 1.36 1.69 2.87 3.58 -
P/RPS 1.70 1.66 2.02 2.20 2.08 3.51 3.34 -10.64%
P/EPS 35.63 46.26 40.64 62.96 57.88 95.99 24.74 6.26%
EY 2.81 2.16 2.46 1.59 1.73 1.04 4.04 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.65 0.58 0.75 1.31 1.79 -17.84%

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