[REX] QoQ Annualized Quarter Result on 31-Dec-2014

Stock
[REX] REX INDUSTRY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -79.95%
YoY- -63.31%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 180,460 0 166,484 145,022 158,164 131,522 134,092 21.87%
PBT 6,024 0 4,292 3,560 5,157 5,384 5,128 11.32%
Tax -1,569 0 -1,552 -2,787 -1,302 -1,380 -1,344 10.86%
NP 4,455 0 2,740 773 3,855 4,004 3,784 11.48%
-
NP to SH 4,455 0 2,740 773 3,855 4,004 3,784 11.48%
-
Tax Rate 26.05% - 36.16% 78.29% 25.25% 25.63% 26.21% -
Total Cost 176,005 0 163,744 144,249 154,309 127,518 130,308 22.16%
-
Net Worth 141,105 128,789 126,331 123,631 122,620 120,568 120,908 10.83%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 141,105 128,789 126,331 123,631 122,620 120,568 120,908 10.83%
NOSH 61,618 56,240 56,147 55,942 55,991 56,078 55,976 6.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.47% 0.00% 1.65% 0.53% 2.44% 3.04% 2.82% -
ROE 3.16% 0.00% 2.17% 0.63% 3.14% 3.32% 3.13% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 292.87 0.00 296.51 259.24 282.48 234.53 239.55 14.32%
EPS 7.23 0.00 4.88 1.38 6.89 7.14 6.76 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.29 2.25 2.21 2.19 2.15 2.16 3.96%
Adjusted Per Share Value based on latest NOSH - 56,012
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.46 0.00 25.33 22.07 24.07 20.01 20.40 21.89%
EPS 0.68 0.00 0.42 0.12 0.59 0.61 0.58 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.196 0.1922 0.1881 0.1866 0.1835 0.184 10.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.51 1.58 1.05 1.15 1.02 0.88 -
P/RPS 0.00 0.00 0.53 0.41 0.41 0.43 0.37 -
P/EPS 0.00 0.00 32.38 75.99 16.70 14.29 13.02 -
EY 0.00 0.00 3.09 1.32 5.99 7.00 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.70 0.48 0.53 0.47 0.41 49.51%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 11/08/15 15/05/15 27/02/15 07/11/14 18/08/14 28/05/14 -
Price 1.60 1.45 1.66 1.61 1.12 1.02 0.88 -
P/RPS 0.00 0.00 0.56 0.62 0.40 0.43 0.37 -
P/EPS 0.00 0.00 34.02 116.52 16.27 14.29 13.02 -
EY 0.00 0.00 2.94 0.86 6.15 7.00 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.74 0.73 0.51 0.47 0.41 56.08%

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