[REX] QoQ Cumulative Quarter Result on 31-Dec-2014

Stock
[REX] REX INDUSTRY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -69.92%
YoY- -63.31%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 120,307 0 41,621 145,022 105,443 65,761 33,523 134.22%
PBT 4,016 0 1,073 3,560 3,438 2,692 1,282 113.94%
Tax -1,046 0 -388 -2,787 -868 -690 -336 113.05%
NP 2,970 0 685 773 2,570 2,002 946 114.26%
-
NP to SH 2,970 0 685 773 2,570 2,002 946 114.26%
-
Tax Rate 26.05% - 36.16% 78.29% 25.25% 25.63% 26.21% -
Total Cost 117,337 0 40,936 144,249 102,873 63,759 32,577 134.78%
-
Net Worth 141,105 128,789 126,331 123,631 122,620 120,568 120,908 10.83%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 141,105 128,789 126,331 123,631 122,620 120,568 120,908 10.83%
NOSH 61,618 56,240 56,147 55,942 55,991 56,078 55,976 6.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.47% 0.00% 1.65% 0.53% 2.44% 3.04% 2.82% -
ROE 2.10% 0.00% 0.54% 0.63% 2.10% 1.66% 0.78% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 195.25 0.00 74.13 259.24 188.32 117.27 59.89 119.70%
EPS 4.82 0.00 1.22 1.38 4.59 3.57 1.69 100.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.29 2.25 2.21 2.19 2.15 2.16 3.96%
Adjusted Per Share Value based on latest NOSH - 56,012
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.31 0.00 6.33 22.07 16.05 10.01 5.10 134.28%
EPS 0.45 0.00 0.10 0.12 0.39 0.30 0.14 117.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.196 0.1922 0.1881 0.1866 0.1835 0.184 10.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.51 1.58 1.05 1.15 1.02 0.88 -
P/RPS 0.00 0.00 2.13 0.41 0.61 0.87 1.47 -
P/EPS 0.00 0.00 129.51 75.99 25.05 28.57 52.07 -
EY 0.00 0.00 0.77 1.32 3.99 3.50 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.70 0.48 0.53 0.47 0.41 49.51%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 11/08/15 15/05/15 27/02/15 07/11/14 18/08/14 28/05/14 -
Price 1.60 1.45 1.66 1.61 1.12 1.02 0.88 -
P/RPS 0.00 0.00 2.24 0.62 0.59 0.87 1.47 -
P/EPS 0.00 0.00 136.07 116.52 24.40 28.57 52.07 -
EY 0.00 0.00 0.73 0.86 4.10 3.50 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.74 0.73 0.51 0.47 0.41 56.08%

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