[REX] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -28.71%
YoY- 94.27%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 31,972 32,885 40,602 39,340 40,120 42,610 46,155 -21.76%
PBT -692 -370 1,801 615 932 697 999 -
Tax 4 -48 -1,039 -106 -218 -112 -412 -
NP -688 -418 762 509 714 585 587 -
-
NP to SH -688 -418 762 509 714 585 587 -
-
Tax Rate - - 57.69% 17.24% 23.39% 16.07% 41.24% -
Total Cost 32,660 33,303 39,840 38,831 39,406 42,025 45,568 -19.96%
-
Net Worth 130,793 130,415 112,067 129,207 130,431 129,937 111,803 11.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 1,118 -
Div Payout % - - - - - - 190.47% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 130,793 130,415 112,067 129,207 130,431 129,937 111,803 11.05%
NOSH 56,134 55,733 56,033 55,934 56,220 56,250 55,901 0.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.15% -1.27% 1.88% 1.29% 1.78% 1.37% 1.27% -
ROE -0.53% -0.32% 0.68% 0.39% 0.55% 0.45% 0.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.96 59.00 72.46 70.33 71.36 75.75 82.56 -21.97%
EPS -1.19 -0.75 1.36 0.91 1.27 1.04 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.33 2.34 2.00 2.31 2.32 2.31 2.00 10.74%
Adjusted Per Share Value based on latest NOSH - 55,934
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.87 5.00 6.18 5.99 6.11 6.48 7.02 -21.68%
EPS -0.10 -0.06 0.12 0.08 0.11 0.09 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.199 0.1985 0.1705 0.1966 0.1985 0.1977 0.1701 11.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.89 0.79 0.66 0.80 0.89 0.88 0.56 -
P/RPS 1.56 1.34 0.91 1.14 1.25 1.16 0.68 74.20%
P/EPS -72.62 -105.33 48.53 87.91 70.08 84.62 53.33 -
EY -1.38 -0.95 2.06 1.14 1.43 1.18 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.38 0.34 0.33 0.35 0.38 0.38 0.28 22.64%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.83 0.68 0.90 0.90 0.80 0.90 0.63 -
P/RPS 1.46 1.15 1.24 1.28 1.12 1.19 0.76 54.71%
P/EPS -67.72 -90.67 66.18 98.90 62.99 86.54 60.00 -
EY -1.48 -1.10 1.51 1.01 1.59 1.16 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.17 -
P/NAPS 0.36 0.29 0.45 0.39 0.34 0.39 0.32 8.19%

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