[REX] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 166.67%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 21,345 81,428 60,118 40,084 21,895 98,128 70,087 -54.70%
PBT 340 4,367 3,422 2,609 1,036 5,352 4,050 -80.79%
Tax -36 -305 -417 -305 -172 -915 -663 -85.63%
NP 304 4,062 3,005 2,304 864 4,437 3,387 -79.92%
-
NP to SH 304 4,062 3,005 2,304 864 4,437 3,387 -79.92%
-
Tax Rate 10.59% 6.98% 12.19% 11.69% 16.60% 17.10% 16.37% -
Total Cost 21,041 77,366 57,113 37,780 21,031 93,691 66,700 -53.62%
-
Net Worth 84,309 73,586 76,178 75,503 73,779 69,822 69,841 13.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 84,309 73,586 76,178 75,503 73,779 69,822 69,841 13.35%
NOSH 40,533 35,377 32,416 32,405 32,359 31,032 30,903 19.80%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.42% 4.99% 5.00% 5.75% 3.95% 4.52% 4.83% -
ROE 0.36% 5.52% 3.94% 3.05% 1.17% 6.35% 4.85% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 52.66 230.17 185.46 123.70 67.66 316.21 226.79 -62.18%
EPS 0.75 11.48 9.27 7.11 2.67 14.30 10.96 -83.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.35 2.33 2.28 2.25 2.26 -5.37%
Adjusted Per Share Value based on latest NOSH - 32,432
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.25 12.38 9.14 6.09 3.33 14.92 10.66 -54.66%
EPS 0.05 0.62 0.46 0.35 0.13 0.67 0.51 -78.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.1119 0.1158 0.1148 0.1122 0.1062 0.1062 13.35%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.78 1.38 1.38 1.60 1.32 1.57 1.62 -
P/RPS 3.38 0.60 0.74 1.29 1.95 0.50 0.71 182.72%
P/EPS 237.33 12.02 14.89 22.50 49.44 10.98 14.78 535.40%
EY 0.42 8.32 6.72 4.44 2.02 9.11 6.77 -84.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.59 0.69 0.58 0.70 0.72 12.56%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 -
Price 1.43 1.48 1.36 1.72 1.54 1.44 1.69 -
P/RPS 2.72 0.64 0.73 1.39 2.28 0.46 0.75 135.86%
P/EPS 190.67 12.89 14.67 24.19 57.68 10.07 15.42 433.90%
EY 0.52 7.76 6.82 4.13 1.73 9.93 6.49 -81.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.58 0.74 0.68 0.64 0.75 -5.40%

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