[REX] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 124.05%
YoY- 332.02%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 44,085 35,810 40,602 46,155 43,917 28,873 34,995 3.92%
PBT 1,101 381 1,801 999 810 2,329 1,898 -8.67%
Tax -178 375 -1,039 -412 -1,063 70 474 -
NP 923 756 762 587 -253 2,399 2,372 -14.54%
-
NP to SH 923 756 762 587 -253 2,399 2,372 -14.54%
-
Tax Rate 16.17% -98.43% 57.69% 41.24% 131.23% -3.01% -24.97% -
Total Cost 43,162 35,054 39,840 45,568 44,170 26,474 32,623 4.77%
-
Net Worth 56,171 123,793 112,067 111,803 112,542 112,019 81,405 -5.99%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 1,118 1,125 - - -
Div Payout % - - - 190.47% 0.00% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 56,171 123,793 112,067 111,803 112,542 112,019 81,405 -5.99%
NOSH 56,171 56,015 56,033 55,901 56,271 56,009 40,702 5.51%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.09% 2.11% 1.88% 1.27% -0.58% 8.31% 6.78% -
ROE 1.64% 0.61% 0.68% 0.53% -0.22% 2.14% 2.91% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 78.48 63.93 72.46 82.56 78.05 51.55 85.98 -1.50%
EPS 1.65 1.35 1.36 1.05 -0.45 4.28 5.82 -18.94%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.00 2.21 2.00 2.00 2.00 2.00 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 55,901
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.70 5.44 6.17 7.02 6.68 4.39 5.32 3.91%
EPS 0.14 0.11 0.12 0.09 -0.04 0.36 0.36 -14.55%
DPS 0.00 0.00 0.00 0.17 0.17 0.00 0.00 -
NAPS 0.0854 0.1882 0.1704 0.17 0.1711 0.1703 0.1238 -5.99%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.49 0.69 0.66 0.56 0.96 1.09 1.00 -
P/RPS 0.62 1.08 0.91 0.68 1.23 2.11 1.16 -9.91%
P/EPS 29.82 51.12 48.53 53.33 -213.52 25.45 17.16 9.64%
EY 3.35 1.96 2.06 1.88 -0.47 3.93 5.83 -8.81%
DY 0.00 0.00 0.00 3.57 2.08 0.00 0.00 -
P/NAPS 0.49 0.31 0.33 0.28 0.48 0.55 0.50 -0.33%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.49 0.64 0.90 0.63 0.98 1.05 1.10 -
P/RPS 0.62 1.00 1.24 0.76 1.26 2.04 1.28 -11.37%
P/EPS 29.82 47.42 66.18 60.00 -217.97 24.51 18.88 7.91%
EY 3.35 2.11 1.51 1.67 -0.46 4.08 5.30 -7.35%
DY 0.00 0.00 0.00 3.17 2.04 0.00 0.00 -
P/NAPS 0.49 0.29 0.45 0.32 0.49 0.53 0.55 -1.90%

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