[REX] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -89.47%
YoY- -92.32%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 148,474 142,477 135,469 144,799 178,921 164,697 142,170 0.72%
PBT 4,517 1,183 -3,421 1,354 3,041 5,216 7,170 -7.40%
Tax -2,307 -542 94 -1,189 -893 -2,542 -1,169 11.98%
NP 2,210 641 -3,327 165 2,148 2,674 6,001 -15.32%
-
NP to SH 2,210 641 -3,327 165 2,148 2,674 6,001 -15.32%
-
Tax Rate 51.07% 45.82% - 87.81% 29.37% 48.73% 16.30% -
Total Cost 146,264 141,836 138,796 144,634 176,773 162,023 136,169 1.19%
-
Net Worth 119,382 107,428 110,112 130,793 130,431 125,956 123,793 -0.60%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 1,118 1,125 - -
Div Payout % - - - - 52.05% 42.09% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 119,382 107,428 110,112 130,793 130,431 125,956 123,793 -0.60%
NOSH 56,047 55,952 55,894 56,134 56,220 55,980 55,762 0.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.49% 0.45% -2.46% 0.11% 1.20% 1.62% 4.22% -
ROE 1.85% 0.60% -3.02% 0.13% 1.65% 2.12% 4.85% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 264.91 254.64 242.36 257.95 318.25 294.20 254.96 0.63%
EPS 3.94 1.15 -5.95 0.29 3.82 4.78 10.76 -15.40%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.13 1.92 1.97 2.33 2.32 2.25 2.22 -0.68%
Adjusted Per Share Value based on latest NOSH - 56,134
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.58 21.66 20.60 22.02 27.21 25.04 21.62 0.72%
EPS 0.34 0.10 -0.51 0.03 0.33 0.41 0.91 -15.12%
DPS 0.00 0.00 0.00 0.00 0.17 0.17 0.00 -
NAPS 0.1815 0.1633 0.1674 0.1989 0.1983 0.1915 0.1882 -0.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.70 0.50 0.47 0.89 0.89 0.81 1.09 -
P/RPS 0.26 0.20 0.19 0.35 0.28 0.28 0.43 -8.03%
P/EPS 17.75 43.64 -7.90 302.79 23.29 16.96 10.13 9.78%
EY 5.63 2.29 -12.66 0.33 4.29 5.90 9.87 -8.92%
DY 0.00 0.00 0.00 0.00 2.25 2.47 0.00 -
P/NAPS 0.33 0.26 0.24 0.38 0.38 0.36 0.49 -6.37%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 25/08/11 30/08/10 27/08/09 29/08/08 30/08/07 -
Price 0.66 0.50 0.435 0.83 0.80 0.80 1.10 -
P/RPS 0.25 0.20 0.18 0.32 0.25 0.27 0.43 -8.63%
P/EPS 16.74 43.64 -7.31 282.37 20.94 16.75 10.22 8.56%
EY 5.97 2.29 -13.68 0.35 4.78 5.97 9.78 -7.89%
DY 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
P/NAPS 0.31 0.26 0.22 0.36 0.34 0.36 0.50 -7.65%

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