[REX] QoQ 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- 596.05%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 46,155 50,036 36,065 41,919 43,917 42,796 35,235 19.62%
PBT 999 413 1,249 1,272 810 1,885 1,217 -12.27%
Tax -412 -151 -79 -17 -1,063 -1,383 -888 -39.92%
NP 587 262 1,170 1,255 -253 502 329 46.84%
-
NP to SH 587 262 1,170 1,255 -253 502 329 46.84%
-
Tax Rate 41.24% 36.56% 6.33% 1.34% 131.23% 73.37% 72.97% -
Total Cost 45,568 49,774 34,895 40,664 44,170 42,294 34,906 19.35%
-
Net Worth 111,803 124,868 125,956 124,379 112,542 124,384 123,793 -6.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,118 - - - 1,125 - - -
Div Payout % 190.47% - - - 0.00% - - -
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 111,803 124,868 125,956 124,379 112,542 124,384 123,793 -6.53%
NOSH 55,901 55,744 55,980 56,026 56,271 55,777 55,762 0.16%
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 1.27% 0.52% 3.24% 2.99% -0.58% 1.17% 0.93% -
ROE 0.53% 0.21% 0.93% 1.01% -0.22% 0.40% 0.27% -
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 82.56 89.76 64.42 74.82 78.05 76.73 63.19 19.41%
EPS 1.05 0.47 2.09 2.24 -0.45 0.90 0.59 46.59%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.00 2.24 2.25 2.22 2.00 2.23 2.22 -6.69%
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 7.02 7.61 5.48 6.37 6.68 6.51 5.36 19.60%
EPS 0.09 0.04 0.18 0.19 -0.04 0.08 0.05 47.70%
DPS 0.17 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.17 0.1899 0.1915 0.1891 0.1711 0.1891 0.1882 -6.52%
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 0.68 0.87 1.26 1.20 1.23 1.26 1.73 -46.18%
P/EPS 53.33 165.96 38.76 40.18 -213.52 107.78 184.75 -56.15%
EY 1.88 0.60 2.58 2.49 -0.47 0.93 0.54 128.84%
DY 3.57 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.28 0.35 0.36 0.41 0.48 0.43 0.49 -31.02%
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 0.76 0.78 1.24 1.19 1.26 1.32 1.74 -42.28%
P/EPS 60.00 148.94 38.28 39.73 -217.97 112.22 186.44 -52.87%
EY 1.67 0.67 2.61 2.52 -0.46 0.89 0.54 111.54%
DY 3.17 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.32 0.31 0.36 0.40 0.49 0.45 0.50 -25.63%

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