[REX] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.12%
YoY- -21.47%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 99,783 64,857 32,885 162,673 122,071 82,730 42,610 76.25%
PBT -3,367 -1,062 -370 4,046 2,245 1,629 697 -
Tax -180 -24 -48 -1,475 -436 -330 -112 37.16%
NP -3,547 -1,086 -418 2,571 1,809 1,299 585 -
-
NP to SH -3,547 -1,086 -418 2,571 1,809 1,299 585 -
-
Tax Rate - - - 36.46% 19.42% 20.26% 16.07% -
Total Cost 103,330 65,943 33,303 160,102 120,262 81,431 42,025 82.07%
-
Net Worth 127,198 130,431 130,415 131,637 129,374 129,899 129,937 -1.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,198 130,431 130,415 131,637 129,374 129,899 129,937 -1.40%
NOSH 56,034 55,979 55,733 56,015 56,006 55,991 56,250 -0.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.55% -1.67% -1.27% 1.58% 1.48% 1.57% 1.37% -
ROE -2.79% -0.83% -0.32% 1.95% 1.40% 1.00% 0.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 178.07 115.86 59.00 290.40 217.96 147.75 75.75 76.70%
EPS -6.33 -1.94 -0.75 4.59 3.23 2.32 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.33 2.34 2.35 2.31 2.32 2.31 -1.15%
Adjusted Per Share Value based on latest NOSH - 56,033
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.18 9.87 5.00 24.75 18.58 12.59 6.48 76.29%
EPS -0.54 -0.17 -0.06 0.39 0.28 0.20 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1936 0.1985 0.1985 0.2003 0.1969 0.1977 0.1977 -1.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.89 0.79 0.66 0.80 0.89 0.88 -
P/RPS 0.45 0.77 1.34 0.23 0.37 0.60 1.16 -46.77%
P/EPS -12.64 -45.88 -105.33 14.38 24.77 38.36 84.62 -
EY -7.91 -2.18 -0.95 6.95 4.04 2.61 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.34 0.28 0.35 0.38 0.38 -5.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.63 0.83 0.68 0.90 0.90 0.80 0.90 -
P/RPS 0.35 0.72 1.15 0.31 0.41 0.54 1.19 -55.74%
P/EPS -9.95 -42.78 -90.67 19.61 27.86 34.48 86.54 -
EY -10.05 -2.34 -1.10 5.10 3.59 2.90 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.29 0.38 0.39 0.34 0.39 -19.80%

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