[REX] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -1.61%
YoY- 467.05%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 129,472 196,182 173,400 180,250 180,460 0 166,484 -15.39%
PBT 6,004 -17 135 6,315 6,024 0 4,292 25.00%
Tax 2,176 -4,771 -1,816 -1,932 -1,569 0 -1,552 -
NP 8,180 -4,788 -1,680 4,383 4,455 0 2,740 106.92%
-
NP to SH 8,180 -4,788 -1,680 4,383 4,455 0 2,740 106.92%
-
Tax Rate -36.24% - 1,345.19% 30.59% 26.05% - 36.16% -
Total Cost 121,292 200,970 175,081 175,867 176,005 0 163,744 -18.08%
-
Net Worth 132,562 124,878 125,644 141,122 141,105 128,789 126,331 3.25%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 132,562 124,878 125,644 141,122 141,105 128,789 126,331 3.25%
NOSH 61,657 59,184 58,712 61,625 61,618 56,240 56,147 6.42%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.32% -2.44% -0.97% 2.43% 2.47% 0.00% 1.65% -
ROE 6.17% -3.83% -1.34% 3.11% 3.16% 0.00% 2.17% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 209.99 331.48 295.34 292.49 292.87 0.00 296.51 -20.49%
EPS 13.28 -8.09 -2.86 7.11 7.23 0.00 4.88 94.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.11 2.14 2.29 2.29 2.29 2.25 -2.97%
Adjusted Per Share Value based on latest NOSH - 61,647
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.69 29.83 26.37 27.41 27.44 0.00 25.31 -15.37%
EPS 1.24 -0.73 -0.26 0.67 0.68 0.00 0.42 105.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2016 0.1899 0.191 0.2146 0.2146 0.1958 0.1921 3.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.50 1.53 1.50 1.43 1.50 1.51 1.58 -
P/RPS 0.71 0.00 0.00 0.00 0.00 0.00 0.53 21.45%
P/EPS 11.31 0.00 0.00 0.00 0.00 0.00 32.38 -50.30%
EY 8.84 0.00 0.00 0.00 0.00 0.00 3.09 101.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.75 0.72 0.75 0.66 0.70 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 26/08/16 31/05/16 22/02/16 19/11/15 11/08/15 15/05/15 -
Price 1.52 1.52 1.52 1.52 1.60 1.45 1.66 -
P/RPS 0.72 0.00 0.00 0.00 0.00 0.00 0.56 18.18%
P/EPS 11.46 0.00 0.00 0.00 0.00 0.00 34.02 -51.49%
EY 8.73 0.00 0.00 0.00 0.00 0.00 2.94 106.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.76 0.76 0.80 0.63 0.74 -2.71%

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