[REX] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 36.17%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 63,842 38,055 21,022 98,460 71,626 43,678 21,345 107.45%
PBT 2,434 1,415 427 5,039 3,240 1,692 340 271.00%
Tax -233 -140 -52 -992 -268 -110 -36 246.90%
NP 2,201 1,275 375 4,047 2,972 1,582 304 273.80%
-
NP to SH 2,201 1,275 375 4,047 2,972 1,582 304 273.80%
-
Tax Rate 9.57% 9.89% 12.18% 19.69% 8.27% 6.50% 10.59% -
Total Cost 61,641 36,780 20,647 94,413 68,654 42,096 21,041 104.60%
-
Net Worth 90,485 89,616 88,858 88,282 86,886 85,590 84,309 4.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,027 - - - -
Div Payout % - - - 99.52% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 90,485 89,616 88,858 88,282 86,886 85,590 84,309 4.82%
NOSH 40,759 40,734 40,760 40,683 40,601 40,564 40,533 0.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.45% 3.35% 1.78% 4.11% 4.15% 3.62% 1.42% -
ROE 2.43% 1.42% 0.42% 4.58% 3.42% 1.85% 0.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 156.63 93.42 51.57 242.02 176.41 107.68 52.66 106.68%
EPS 5.40 3.13 0.92 9.96 7.32 3.90 0.75 272.42%
DPS 0.00 0.00 0.00 9.90 0.00 0.00 0.00 -
NAPS 2.22 2.20 2.18 2.17 2.14 2.11 2.08 4.43%
Adjusted Per Share Value based on latest NOSH - 40,607
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.71 5.79 3.20 14.97 10.89 6.64 3.25 107.30%
EPS 0.33 0.19 0.06 0.62 0.45 0.24 0.05 251.45%
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.1376 0.1363 0.1351 0.1342 0.1321 0.1301 0.1282 4.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.17 1.33 1.34 1.39 1.36 1.78 -
P/RPS 0.67 1.25 2.58 0.55 0.79 1.26 3.38 -65.96%
P/EPS 19.44 37.38 144.57 13.47 18.99 34.87 237.33 -81.11%
EY 5.14 2.68 0.69 7.42 5.27 2.87 0.42 430.25%
DY 0.00 0.00 0.00 7.39 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.61 0.62 0.65 0.64 0.86 -33.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 1.05 1.08 1.04 1.34 1.39 1.30 1.43 -
P/RPS 0.67 1.16 2.02 0.55 0.79 1.21 2.72 -60.67%
P/EPS 19.44 34.50 113.04 13.47 18.99 33.33 190.67 -78.14%
EY 5.14 2.90 0.88 7.42 5.27 3.00 0.52 359.94%
DY 0.00 0.00 0.00 7.39 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.48 0.62 0.65 0.62 0.69 -22.56%

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