[REX] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 29.45%
YoY- -28.42%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 87,580 98,128 93,449 90,062 89,508 101,864 94,609 -5.02%
PBT 4,144 5,352 5,400 6,240 5,176 5,583 7,146 -30.48%
Tax -688 -915 -884 -1,036 -1,156 -1,121 -1,066 -25.33%
NP 3,456 4,437 4,516 5,204 4,020 4,462 6,080 -31.40%
-
NP to SH 3,456 4,437 4,516 5,204 4,020 4,462 6,080 -31.40%
-
Tax Rate 16.60% 17.10% 16.37% 16.60% 22.33% 20.08% 14.92% -
Total Cost 84,124 93,691 88,933 84,858 85,488 97,402 88,529 -3.34%
-
Net Worth 73,779 69,822 69,841 70,148 68,339 67,624 67,658 5.94%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 73,779 69,822 69,841 70,148 68,339 67,624 67,658 5.94%
NOSH 32,359 31,032 30,903 30,902 30,923 30,878 30,894 3.13%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.95% 4.52% 4.83% 5.78% 4.49% 4.38% 6.43% -
ROE 4.68% 6.35% 6.47% 7.42% 5.88% 6.60% 8.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 270.65 316.21 302.39 291.44 289.45 329.88 306.24 -7.91%
EPS 10.68 14.30 14.61 16.84 13.00 14.45 19.68 -33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.25 2.26 2.27 2.21 2.19 2.19 2.72%
Adjusted Per Share Value based on latest NOSH - 30,889
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.32 14.92 14.21 13.69 13.61 15.49 14.39 -5.02%
EPS 0.53 0.67 0.69 0.79 0.61 0.68 0.92 -30.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1062 0.1062 0.1067 0.1039 0.1028 0.1029 5.94%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.32 1.57 1.62 2.30 2.56 2.68 2.57 -
P/RPS 0.49 0.50 0.54 0.79 0.88 0.81 0.84 -30.20%
P/EPS 12.36 10.98 11.09 13.66 19.69 18.55 13.06 -3.60%
EY 8.09 9.11 9.02 7.32 5.08 5.39 7.66 3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.72 1.01 1.16 1.22 1.17 -37.39%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 28/11/02 29/08/02 30/05/02 28/02/02 23/11/01 -
Price 1.54 1.44 1.69 2.02 2.39 2.47 2.87 -
P/RPS 0.57 0.46 0.56 0.69 0.83 0.75 0.94 -28.38%
P/EPS 14.42 10.07 11.56 12.00 18.38 17.09 14.58 -0.73%
EY 6.94 9.93 8.65 8.34 5.44 5.85 6.86 0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.75 0.89 1.08 1.13 1.31 -35.43%

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