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

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 62.41%
YoY- 81.08%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 166,209 159,799 161,794 144,636 129,027 133,140 128,601 4.36%
PBT -4,597 3,145 -681 -11,581 -18,731 -2,546 1,581 -
Tax -984 -984 -1,467 229 -187 248 -460 13.50%
NP -5,581 2,161 -2,148 -11,352 -18,918 -2,298 1,121 -
-
NP to SH -5,581 2,161 -2,148 -11,352 -18,918 -2,298 1,121 -
-
Tax Rate - 31.29% - - - - 29.10% -
Total Cost 171,790 157,638 163,942 155,988 147,945 135,438 127,480 5.09%
-
Net Worth 130,423 128,245 128,245 98,650 110,981 130,711 135,645 -0.65%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 986 - - - 1,233 - -
Div Payout % - 45.65% - - - 0.00% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 130,423 128,245 128,245 98,650 110,981 130,711 135,645 -0.65%
NOSH 657,670 493,252 493,252 246,626 246,626 246,626 61,657 48.34%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -3.36% 1.35% -1.33% -7.85% -14.66% -1.73% 0.87% -
ROE -4.28% 1.69% -1.67% -11.51% -17.05% -1.76% 0.83% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.76 32.40 32.80 58.65 52.32 53.98 208.57 -28.97%
EPS -0.90 0.44 -0.44 -4.60 -7.67 -0.93 1.82 -
DPS 0.00 0.20 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.21 0.26 0.26 0.40 0.45 0.53 2.20 -32.38%
Adjusted Per Share Value based on latest NOSH - 493,252
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 25.27 24.30 24.60 21.99 19.62 20.24 19.55 4.36%
EPS -0.85 0.33 -0.33 -1.73 -2.88 -0.35 0.17 -
DPS 0.00 0.15 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.1983 0.195 0.195 0.15 0.1687 0.1987 0.2063 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.13 0.20 0.21 0.23 0.42 0.51 1.95 -
P/RPS 0.49 0.62 0.64 0.39 0.80 0.94 0.93 -10.12%
P/EPS -14.47 45.65 -48.22 -5.00 -5.48 -54.73 107.25 -
EY -6.91 2.19 -2.07 -20.01 -18.26 -1.83 0.93 -
DY 0.00 1.00 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 0.62 0.77 0.81 0.58 0.93 0.96 0.89 -5.84%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 16/05/23 27/05/22 28/04/21 19/05/20 21/05/19 21/05/18 24/05/17 -
Price 0.12 0.205 0.21 0.265 0.42 0.505 2.16 -
P/RPS 0.45 0.63 0.64 0.45 0.80 0.94 1.04 -13.02%
P/EPS -13.35 46.79 -48.22 -5.76 -5.48 -54.20 118.80 -
EY -7.49 2.14 -2.07 -17.37 -18.26 -1.85 0.84 -
DY 0.00 0.98 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 0.57 0.79 0.81 0.66 0.93 0.95 0.98 -8.63%

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