[REX] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -36.62%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 174,175 128,020 77,984 41,919 160,901 116,984 74,188 76.18%
PBT 3,933 2,934 2,521 1,272 5,473 4,663 2,778 25.95%
Tax -659 -247 -96 -17 -3,493 -2,430 -1,047 -26.45%
NP 3,274 2,687 2,425 1,255 1,980 2,233 1,731 52.64%
-
NP to SH 3,274 2,687 2,425 1,255 1,980 2,233 1,731 52.64%
-
Tax Rate 16.76% 8.42% 3.81% 1.34% 63.82% 52.11% 37.69% -
Total Cost 170,901 125,333 75,559 40,664 158,921 114,751 72,457 76.73%
-
Net Worth 128,409 125,655 126,010 124,379 123,209 125,115 124,363 2.14%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,121 - - - 1,120 - - -
Div Payout % 34.25% - - - 56.57% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 128,409 125,655 126,010 124,379 123,209 125,115 124,363 2.14%
NOSH 56,074 56,096 56,004 56,026 56,004 56,105 56,019 0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.88% 2.10% 3.11% 2.99% 1.23% 1.91% 2.33% -
ROE 2.55% 2.14% 1.92% 1.01% 1.61% 1.78% 1.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 310.62 228.22 139.25 74.82 287.30 208.51 132.43 76.07%
EPS 5.84 4.79 4.33 2.24 3.53 3.98 3.09 52.56%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.29 2.24 2.25 2.22 2.20 2.23 2.22 2.08%
Adjusted Per Share Value based on latest NOSH - 56,026
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.48 19.47 11.86 6.37 24.47 17.79 11.28 76.17%
EPS 0.50 0.41 0.37 0.19 0.30 0.34 0.26 54.33%
DPS 0.17 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1952 0.1911 0.1916 0.1891 0.1873 0.1902 0.1891 2.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.56 0.78 0.81 0.90 0.96 0.97 1.09 -
P/RPS 0.18 0.34 0.58 1.20 0.33 0.47 0.82 -63.44%
P/EPS 9.59 16.28 18.71 40.18 27.15 24.37 35.28 -57.87%
EY 10.43 6.14 5.35 2.49 3.68 4.10 2.83 137.65%
DY 3.57 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.24 0.35 0.36 0.41 0.44 0.43 0.49 -37.72%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.63 0.70 0.80 0.89 0.98 1.01 1.10 -
P/RPS 0.20 0.31 0.57 1.19 0.34 0.48 0.83 -61.10%
P/EPS 10.79 14.61 18.48 39.73 27.72 25.38 35.60 -54.71%
EY 9.27 6.84 5.41 2.52 3.61 3.94 2.81 120.80%
DY 3.17 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.28 0.31 0.36 0.40 0.45 0.45 0.50 -31.94%

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