[REX] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 169.1%
YoY- -17.81%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,579 39,682 32,238 33,523 41,122 40,876 38,263 2.27%
PBT 122 746 1,410 1,282 -780 571 2,762 -87.43%
Tax -1,919 -178 -354 -336 -616 -270 -890 66.66%
NP -1,797 568 1,056 946 -1,396 301 1,872 -
-
NP to SH -1,797 568 1,056 946 -1,369 301 1,872 -
-
Tax Rate 1,572.95% 23.86% 25.11% 26.21% - 47.29% 32.22% -
Total Cost 41,376 39,114 31,182 32,577 42,518 40,575 36,391 8.91%
-
Net Worth 123,787 123,160 120,765 120,908 120,629 120,399 119,382 2.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,787 123,160 120,765 120,908 120,629 120,399 119,382 2.43%
NOSH 56,012 56,237 56,170 55,976 56,106 55,740 56,047 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.54% 1.43% 3.28% 2.82% -3.39% 0.74% 4.89% -
ROE -1.45% 0.46% 0.87% 0.78% -1.13% 0.25% 1.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 70.66 70.56 57.39 59.89 73.29 73.33 68.27 2.31%
EPS -3.21 1.01 1.88 1.69 -2.44 0.54 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.19 2.15 2.16 2.15 2.16 2.13 2.48%
Adjusted Per Share Value based on latest NOSH - 55,976
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.02 6.03 4.90 5.10 6.25 6.22 5.82 2.27%
EPS -0.27 0.09 0.16 0.14 -0.21 0.05 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1873 0.1836 0.1838 0.1834 0.1831 0.1815 2.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.05 1.15 1.02 0.88 0.80 0.69 0.70 -
P/RPS 1.49 1.63 1.78 1.47 1.09 0.94 1.03 27.82%
P/EPS -32.73 113.86 54.26 52.07 -32.79 127.78 20.96 -
EY -3.06 0.88 1.84 1.92 -3.05 0.78 4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.47 0.41 0.37 0.32 0.33 28.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 07/11/14 18/08/14 28/05/14 28/02/14 29/11/13 28/08/13 -
Price 1.61 1.12 1.02 0.88 0.82 0.85 0.66 -
P/RPS 2.28 1.59 1.78 1.47 1.12 1.16 0.97 76.50%
P/EPS -50.18 110.89 54.26 52.07 -33.61 157.41 19.76 -
EY -1.99 0.90 1.84 1.92 -2.98 0.64 5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.51 0.47 0.41 0.38 0.39 0.31 76.72%

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