[REX] YoY Quarter Result on 31-Mar-2021 [#3]

Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -1.1%
YoY- 129.24%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 35,603 36,077 39,499 37,988 34,030 29,572 31,723 1.93%
PBT -519 -1,593 753 1,106 -2,561 -3,235 -1,296 -14.13%
Tax 27 -217 -214 -299 -199 5 -36 -
NP -492 -1,810 539 807 -2,760 -3,230 -1,332 -15.28%
-
NP to SH -492 -1,810 539 807 -2,760 -3,230 -1,332 -15.28%
-
Tax Rate - - 28.42% 27.03% - - - -
Total Cost 36,095 37,887 38,960 37,181 36,790 32,802 33,055 1.47%
-
Net Worth 98,650 130,423 128,245 128,245 98,650 110,981 130,711 -4.57%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 98,650 130,423 128,245 128,245 98,650 110,981 130,711 -4.57%
NOSH 657,670 657,670 493,252 493,252 246,626 246,626 246,626 17.74%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -1.38% -5.02% 1.36% 2.12% -8.11% -10.92% -4.20% -
ROE -0.50% -1.39% 0.42% 0.63% -2.80% -2.91% -1.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.41 5.81 8.01 7.70 13.80 11.99 12.86 -13.42%
EPS -0.07 -0.29 0.11 0.16 -1.12 -1.31 -0.54 -28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.21 0.26 0.26 0.40 0.45 0.53 -18.95%
Adjusted Per Share Value based on latest NOSH - 493,252
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.41 5.49 6.01 5.78 5.17 4.50 4.82 1.94%
EPS -0.07 -0.28 0.08 0.12 -0.42 -0.49 -0.20 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1983 0.195 0.195 0.15 0.1687 0.1987 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.11 0.13 0.20 0.21 0.23 0.42 0.51 -
P/RPS 2.03 2.24 2.50 2.73 1.67 3.50 3.96 -10.52%
P/EPS -147.04 -44.61 183.03 128.36 -20.55 -32.07 -94.43 7.65%
EY -0.68 -2.24 0.55 0.78 -4.87 -3.12 -1.06 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.77 0.81 0.58 0.93 0.96 -4.45%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 16/05/23 27/05/22 28/04/21 19/05/20 21/05/19 21/05/18 -
Price 0.10 0.12 0.205 0.21 0.265 0.42 0.505 -
P/RPS 1.85 2.07 2.56 2.73 1.92 3.50 3.93 -11.79%
P/EPS -133.67 -41.18 187.60 128.36 -23.68 -32.07 -93.50 6.13%
EY -0.75 -2.43 0.53 0.78 -4.22 -3.12 -1.07 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.79 0.81 0.66 0.93 0.95 -5.64%

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