[REX] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.89%
YoY- -33.38%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 15,636 33,308 34,995 25,787 17,033 21,022 26,834 -30.30%
PBT 643 940 1,898 1,019 988 427 1,799 -49.73%
Tax -5 -135 474 -93 -88 -52 -724 -96.40%
NP 638 805 2,372 926 900 375 1,075 -29.44%
-
NP to SH 638 805 2,372 926 900 375 1,075 -29.44%
-
Tax Rate 0.78% 14.36% -24.97% 9.13% 8.91% 12.18% 40.24% -
Total Cost 14,998 32,503 32,623 24,861 16,133 20,647 25,759 -30.34%
-
Net Worth 98,341 97,575 81,405 90,560 82,845 88,858 88,117 7.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 1,132 -
Div Payout % - - - - - - 105.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 98,341 97,575 81,405 90,560 82,845 88,858 88,117 7.61%
NOSH 40,636 40,656 40,702 40,792 37,656 40,760 40,607 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.08% 2.42% 6.78% 3.59% 5.28% 1.78% 4.01% -
ROE 0.65% 0.83% 2.91% 1.02% 1.09% 0.42% 1.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.48 81.93 85.98 63.21 45.23 51.57 66.08 -30.33%
EPS 1.57 1.98 5.82 2.27 2.39 0.92 2.80 -32.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.79 -
NAPS 2.42 2.40 2.00 2.22 2.20 2.18 2.17 7.56%
Adjusted Per Share Value based on latest NOSH - 40,792
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.38 5.06 5.32 3.92 2.59 3.20 4.08 -30.25%
EPS 0.10 0.12 0.36 0.14 0.14 0.06 0.16 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.1495 0.1484 0.1238 0.1377 0.126 0.1351 0.134 7.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 1.09 1.00 1.05 1.17 1.33 1.34 -
P/RPS 2.99 1.33 1.16 1.66 2.59 2.58 2.03 29.54%
P/EPS 73.25 55.05 17.16 46.26 48.95 144.57 50.62 28.02%
EY 1.37 1.82 5.83 2.16 2.04 0.69 1.98 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.48 0.45 0.50 0.47 0.53 0.61 0.62 -15.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.10 1.11 1.10 1.05 1.08 1.04 1.34 -
P/RPS 2.86 1.35 1.28 1.66 2.39 2.02 2.03 25.75%
P/EPS 70.06 56.06 18.88 46.26 45.19 113.04 50.62 24.26%
EY 1.43 1.78 5.30 2.16 2.21 0.88 1.98 -19.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.45 0.46 0.55 0.47 0.49 0.48 0.62 -19.28%

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