[REX] YoY 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- 49.71%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 39,168 44,085 35,810 40,602 46,155 43,917 28,873 5.20%
PBT -406 1,101 381 1,801 999 810 2,329 -
Tax -1,249 -178 375 -1,039 -412 -1,063 70 -
NP -1,655 923 756 762 587 -253 2,399 -
-
NP to SH -1,655 923 756 762 587 -253 2,399 -
-
Tax Rate - 16.17% -98.43% 57.69% 41.24% 131.23% -3.01% -
Total Cost 40,823 43,162 35,054 39,840 45,568 44,170 26,474 7.47%
-
Net Worth 118,719 56,171 123,793 112,067 111,803 112,542 112,019 0.97%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,118 1,125 - -
Div Payout % - - - - 190.47% 0.00% - -
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 118,719 56,171 123,793 112,067 111,803 112,542 112,019 0.97%
NOSH 55,999 56,171 56,015 56,033 55,901 56,271 56,009 -0.00%
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 -4.23% 2.09% 2.11% 1.88% 1.27% -0.58% 8.31% -
ROE -1.39% 1.64% 0.61% 0.68% 0.53% -0.22% 2.14% -
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 69.94 78.48 63.93 72.46 82.56 78.05 51.55 5.21%
EPS -2.95 1.65 1.35 1.36 1.05 -0.45 4.28 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.12 1.00 2.21 2.00 2.00 2.00 2.00 0.97%
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 5.96 6.70 5.44 6.17 7.02 6.68 4.39 5.22%
EPS -0.25 0.14 0.11 0.12 0.09 -0.04 0.36 -
DPS 0.00 0.00 0.00 0.00 0.17 0.17 0.00 -
NAPS 0.1805 0.0854 0.1882 0.1704 0.17 0.1711 0.1703 0.97%
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 1.07 0.62 1.08 0.91 0.68 1.23 2.11 -10.69%
P/EPS -25.38 29.82 51.12 48.53 53.33 -213.52 25.45 -
EY -3.94 3.35 1.96 2.06 1.88 -0.47 3.93 -
DY 0.00 0.00 0.00 0.00 3.57 2.08 0.00 -
P/NAPS 0.35 0.49 0.31 0.33 0.28 0.48 0.55 -7.24%
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 0.93 0.62 1.00 1.24 0.76 1.26 2.04 -12.26%
P/EPS -21.99 29.82 47.42 66.18 60.00 -217.97 24.51 -
EY -4.55 3.35 2.11 1.51 1.67 -0.46 4.08 -
DY 0.00 0.00 0.00 0.00 3.17 2.04 0.00 -
P/NAPS 0.31 0.49 0.29 0.45 0.32 0.49 0.53 -8.54%

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