[REX] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -10.37%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 155,812 116,927 117,405 97,890 133,232 98,837 85,122 49.69%
PBT 6,244 6,075 4,861 3,166 3,760 4,332 3,245 54.76%
Tax -636 -262 -442 -280 -540 241 -310 61.53%
NP 5,608 5,813 4,418 2,886 3,220 4,573 2,934 54.07%
-
NP to SH 5,608 5,813 4,418 2,886 3,220 4,573 2,934 54.07%
-
Tax Rate 10.19% 4.31% 9.09% 8.84% 14.36% -5.56% 9.55% -
Total Cost 150,204 111,114 112,986 95,004 130,012 94,264 82,188 49.53%
-
Net Worth 124,497 122,745 120,560 98,645 97,575 96,938 90,485 23.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 124,497 122,745 120,560 98,645 97,575 96,938 90,485 23.72%
NOSH 56,080 56,048 56,074 40,762 40,656 40,730 40,759 23.72%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.60% 4.97% 3.76% 2.95% 2.42% 4.63% 3.45% -
ROE 4.50% 4.74% 3.67% 2.93% 3.30% 4.72% 3.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 277.84 208.62 209.37 240.15 327.70 242.66 208.84 20.98%
EPS 10.00 10.19 7.88 7.08 7.92 11.23 7.20 24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.19 2.15 2.42 2.40 2.38 2.22 0.00%
Adjusted Per Share Value based on latest NOSH - 40,636
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.69 17.78 17.85 14.88 20.26 15.03 12.94 49.70%
EPS 0.85 0.88 0.67 0.44 0.49 0.70 0.45 52.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.1866 0.1833 0.15 0.1484 0.1474 0.1376 23.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.05 1.09 1.20 1.15 1.09 1.00 1.05 -
P/RPS 0.38 0.52 0.57 0.48 0.33 0.41 0.50 -16.73%
P/EPS 10.50 10.51 15.23 16.24 13.76 8.91 14.58 -19.67%
EY 9.52 9.52 6.57 6.16 7.27 11.23 6.86 24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.56 0.48 0.45 0.42 0.47 0.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.06 1.05 1.19 1.10 1.11 1.10 1.05 -
P/RPS 0.38 0.50 0.57 0.46 0.34 0.45 0.50 -16.73%
P/EPS 10.60 10.12 15.10 15.54 14.02 9.80 14.58 -19.16%
EY 9.43 9.88 6.62 6.44 7.14 10.21 6.86 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.55 0.45 0.46 0.46 0.47 1.41%

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