[REX] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
17-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -20.78%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 101,864 94,609 91,320 87,504 101,658 100,476 84,720 13.03%
PBT 5,583 7,146 8,490 7,264 9,081 10,332 8,994 -27.16%
Tax -1,121 -1,066 -1,220 -1,060 -1,250 -2,125 -826 22.51%
NP 4,462 6,080 7,270 6,204 7,831 8,206 8,168 -33.10%
-
NP to SH 4,462 6,080 7,270 6,204 7,831 8,206 8,168 -33.10%
-
Tax Rate 20.08% 14.92% 14.37% 14.59% 13.77% 20.57% 9.18% -
Total Cost 97,402 88,529 84,050 81,300 93,827 92,269 76,552 17.36%
-
Net Worth 67,624 67,658 67,635 65,500 63,684 61,519 59,660 8.68%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 67,624 67,658 67,635 65,500 63,684 61,519 59,660 8.68%
NOSH 30,878 30,894 30,883 30,896 30,765 30,759 30,753 0.27%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.38% 6.43% 7.96% 7.09% 7.70% 8.17% 9.64% -
ROE 6.60% 8.99% 10.75% 9.47% 12.30% 13.34% 13.69% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 329.88 306.24 295.69 283.22 330.43 326.65 275.49 12.72%
EPS 14.45 19.68 23.54 20.08 25.46 26.68 26.56 -33.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.19 2.19 2.12 2.07 2.00 1.94 8.39%
Adjusted Per Share Value based on latest NOSH - 30,896
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.50 14.40 13.90 13.32 15.47 15.29 12.89 13.04%
EPS 0.68 0.93 1.11 0.94 1.19 1.25 1.24 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.103 0.1029 0.0997 0.0969 0.0936 0.0908 8.67%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.68 2.57 2.81 3.02 3.22 4.08 4.92 -
P/RPS 0.81 0.84 0.95 1.07 0.97 1.25 1.79 -40.97%
P/EPS 18.55 13.06 11.94 15.04 12.65 15.29 18.52 0.10%
EY 5.39 7.66 8.38 6.65 7.90 6.54 5.40 -0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.17 1.28 1.42 1.56 2.04 2.54 -38.58%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 23/11/01 28/08/01 17/07/01 04/04/01 14/12/00 01/09/00 -
Price 2.47 2.87 2.92 2.97 2.85 3.58 4.76 -
P/RPS 0.75 0.94 0.99 1.05 0.86 1.10 1.73 -42.63%
P/EPS 17.09 14.58 12.40 14.79 11.20 13.42 17.92 -3.10%
EY 5.85 6.86 8.06 6.76 8.93 7.45 5.58 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.31 1.33 1.40 1.38 1.79 2.45 -40.22%

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