[REX] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 66.67%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 21,345 21,310 20,034 18,189 21,895 28,041 25,056 -10.12%
PBT 340 945 813 1,573 1,036 1,302 1,047 -52.72%
Tax -36 112 -112 -133 -172 -252 -145 -60.46%
NP 304 1,057 701 1,440 864 1,050 902 -51.53%
-
NP to SH 304 1,057 701 1,440 864 1,050 902 -51.53%
-
Tax Rate 10.59% -11.85% 13.78% 8.46% 16.60% 19.35% 13.85% -
Total Cost 21,041 20,253 19,333 16,749 21,031 26,991 24,154 -8.78%
-
Net Worth 84,309 73,488 76,266 75,567 73,779 69,729 69,812 13.39%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 84,309 73,488 76,266 75,567 73,779 69,729 69,812 13.39%
NOSH 40,533 35,331 32,453 32,432 32,359 30,990 30,890 19.83%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.42% 4.96% 3.50% 7.92% 3.95% 3.74% 3.60% -
ROE 0.36% 1.44% 0.92% 1.91% 1.17% 1.51% 1.29% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 52.66 60.32 61.73 56.08 67.66 90.48 81.11 -25.00%
EPS 0.75 2.99 2.16 4.44 2.67 3.38 2.92 -59.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.35 2.33 2.28 2.25 2.26 -5.37%
Adjusted Per Share Value based on latest NOSH - 32,432
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.25 3.24 3.05 2.77 3.33 4.26 3.81 -10.04%
EPS 0.05 0.16 0.11 0.22 0.13 0.16 0.14 -49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.1117 0.116 0.1149 0.1122 0.106 0.1062 13.35%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.78 1.38 1.38 1.60 1.32 1.57 1.62 -
P/RPS 3.38 2.29 2.24 2.85 1.95 1.74 2.00 41.83%
P/EPS 237.33 46.13 63.89 36.04 49.44 46.34 55.48 163.28%
EY 0.42 2.17 1.57 2.78 2.02 2.16 1.80 -62.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.59 0.69 0.58 0.70 0.72 12.56%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 -
Price 1.43 1.48 1.36 1.72 1.54 1.44 1.69 -
P/RPS 2.72 2.45 2.20 3.07 2.28 1.59 2.08 19.56%
P/EPS 190.67 49.47 62.96 38.74 57.68 42.50 57.88 121.23%
EY 0.52 2.02 1.59 2.58 1.73 2.35 1.73 -55.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.58 0.74 0.68 0.64 0.75 -5.40%

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