[REX] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 14.99%
YoY- 287.08%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,761 33,523 156,940 115,818 74,942 36,679 138,908 -39.34%
PBT 2,692 1,282 3,938 4,718 3,995 1,233 1,879 27.17%
Tax -690 -336 -1,831 -1,242 -972 -82 -1,676 -44.74%
NP 2,002 946 2,107 3,476 3,023 1,151 203 361.81%
-
NP to SH 2,002 946 2,107 3,476 3,023 1,151 203 361.81%
-
Tax Rate 25.63% 26.21% 46.50% 26.32% 24.33% 6.65% 89.20% -
Total Cost 63,759 32,577 154,833 112,342 71,919 35,528 138,705 -40.52%
-
Net Worth 120,568 120,908 120,480 121,099 119,461 116,784 114,691 3.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 120,568 120,908 120,480 121,099 119,461 116,784 114,691 3.39%
NOSH 56,078 55,976 56,037 56,064 56,085 56,146 55,675 0.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.04% 2.82% 1.34% 3.00% 4.03% 3.14% 0.15% -
ROE 1.66% 0.78% 1.75% 2.87% 2.53% 0.99% 0.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.27 59.89 280.06 206.58 133.62 65.33 249.49 -39.62%
EPS 3.57 1.69 3.76 6.20 5.39 2.05 0.36 363.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.16 2.15 2.16 2.13 2.08 2.06 2.89%
Adjusted Per Share Value based on latest NOSH - 55,740
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.00 5.10 23.86 17.61 11.40 5.58 21.12 -39.33%
EPS 0.30 0.14 0.32 0.53 0.46 0.18 0.03 366.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.1838 0.1832 0.1841 0.1816 0.1776 0.1744 3.38%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.02 0.88 0.80 0.69 0.70 0.65 0.75 -
P/RPS 0.87 1.47 0.29 0.33 0.52 0.99 0.30 103.75%
P/EPS 28.57 52.07 21.28 11.13 12.99 31.71 205.70 -73.27%
EY 3.50 1.92 4.70 8.99 7.70 3.15 0.49 272.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.37 0.32 0.33 0.31 0.36 19.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 28/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 -
Price 1.02 0.88 0.82 0.85 0.66 0.69 0.65 -
P/RPS 0.87 1.47 0.29 0.41 0.49 1.06 0.26 124.21%
P/EPS 28.57 52.07 21.81 13.71 12.24 33.66 178.27 -70.59%
EY 3.50 1.92 4.59 7.29 8.17 2.97 0.56 240.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.38 0.39 0.31 0.33 0.32 29.30%

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