[REX] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2167.98%
YoY- 823.9%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 156,940 154,424 149,884 146,716 138,908 132,986 130,752 12.90%
PBT 3,938 6,290 7,990 4,932 1,879 3,046 2,714 28.08%
Tax -1,831 -1,656 -1,944 -328 -1,676 -569 -682 92.82%
NP 2,107 4,634 6,046 4,604 203 2,477 2,032 2.43%
-
NP to SH 2,107 4,634 6,046 4,604 203 -2,477 2,032 2.43%
-
Tax Rate 46.50% 26.33% 24.33% 6.65% 89.20% 18.68% 25.13% -
Total Cost 154,833 149,789 143,838 142,112 138,705 130,509 128,720 13.06%
-
Net Worth 120,480 121,099 119,461 116,784 114,691 107,775 107,774 7.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 120,480 121,099 119,461 116,784 114,691 107,775 107,774 7.69%
NOSH 56,037 56,064 56,085 56,146 55,675 56,132 56,132 -0.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.34% 3.00% 4.03% 3.14% 0.15% 1.86% 1.55% -
ROE 1.75% 3.83% 5.06% 3.94% 0.18% -2.30% 1.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 280.06 275.44 267.24 261.31 249.49 236.91 232.93 13.03%
EPS 3.76 8.27 10.78 8.20 0.36 4.41 3.62 2.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.16 2.13 2.08 2.06 1.92 1.92 7.81%
Adjusted Per Share Value based on latest NOSH - 56,146
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.86 23.48 22.79 22.31 21.12 20.22 19.88 12.89%
EPS 0.32 0.70 0.92 0.70 0.03 -0.38 0.31 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.1841 0.1816 0.1776 0.1744 0.1639 0.1639 7.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.69 0.70 0.65 0.75 0.95 0.50 -
P/RPS 0.29 0.25 0.26 0.25 0.30 0.40 0.21 23.93%
P/EPS 21.28 8.35 6.49 7.93 205.70 -21.53 13.81 33.30%
EY 4.70 11.98 15.40 12.62 0.49 -4.65 7.24 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.33 0.31 0.36 0.49 0.26 26.43%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.82 0.85 0.66 0.69 0.65 0.64 0.50 -
P/RPS 0.29 0.31 0.25 0.26 0.26 0.27 0.21 23.93%
P/EPS 21.81 10.28 6.12 8.41 178.27 -14.50 13.81 35.50%
EY 4.59 9.73 16.33 11.88 0.56 -6.90 7.24 -26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.31 0.33 0.32 0.33 0.26 28.69%

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