[REX] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.58%
YoY- -73.17%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 36,065 41,919 43,917 42,796 35,235 38,953 28,873 15.99%
PBT 1,249 1,272 810 1,885 1,217 1,561 2,329 -34.01%
Tax -79 -17 -1,063 -1,383 -888 -159 70 -
NP 1,170 1,255 -253 502 329 1,402 2,399 -38.06%
-
NP to SH 1,170 1,255 -253 502 329 1,402 2,399 -38.06%
-
Tax Rate 6.33% 1.34% 131.23% 73.37% 72.97% 10.19% -3.01% -
Total Cost 34,895 40,664 44,170 42,294 34,906 37,551 26,474 20.23%
-
Net Worth 125,956 124,379 112,542 124,384 123,793 124,497 112,019 8.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,125 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 125,956 124,379 112,542 124,384 123,793 124,497 112,019 8.13%
NOSH 55,980 56,026 56,271 55,777 55,762 56,080 56,009 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.24% 2.99% -0.58% 1.17% 0.93% 3.60% 8.31% -
ROE 0.93% 1.01% -0.22% 0.40% 0.27% 1.13% 2.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.42 74.82 78.05 76.73 63.19 69.46 51.55 16.03%
EPS 2.09 2.24 -0.45 0.90 0.59 2.50 4.28 -38.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.22 2.00 2.23 2.22 2.22 2.00 8.17%
Adjusted Per Share Value based on latest NOSH - 55,777
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.48 6.37 6.68 6.51 5.36 5.92 4.39 15.94%
EPS 0.18 0.19 -0.04 0.08 0.05 0.21 0.36 -37.03%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1891 0.1711 0.1891 0.1882 0.1893 0.1703 8.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.81 0.90 0.96 0.97 1.09 1.05 1.09 -
P/RPS 1.26 1.20 1.23 1.26 1.73 1.51 2.11 -29.10%
P/EPS 38.76 40.18 -213.52 107.78 184.75 42.00 25.45 32.40%
EY 2.58 2.49 -0.47 0.93 0.54 2.38 3.93 -24.48%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.48 0.43 0.49 0.47 0.55 -24.63%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.80 0.89 0.98 1.01 1.10 1.06 1.05 -
P/RPS 1.24 1.19 1.26 1.32 1.74 1.53 2.04 -28.26%
P/EPS 38.28 39.73 -217.97 112.22 186.44 42.40 24.51 34.64%
EY 2.61 2.52 -0.46 0.89 0.54 2.36 4.08 -25.77%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.49 0.45 0.50 0.48 0.53 -22.74%

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