[REX] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -89.47%
YoY- -92.32%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 136,125 135,593 140,385 144,799 152,947 162,672 168,225 -13.17%
PBT -3,646 -2,986 -1,566 1,354 2,978 4,045 3,243 -
Tax 162 175 -1,239 -1,189 -1,411 -1,475 -848 -
NP -3,484 -2,811 -2,805 165 1,567 2,570 2,395 -
-
NP to SH -3,484 -2,811 -2,805 165 1,567 2,570 2,395 -
-
Tax Rate - - - 87.81% 47.38% 36.46% 26.15% -
Total Cost 139,609 138,404 143,190 144,634 151,380 160,102 165,830 -10.85%
-
Net Worth 122,527 123,793 127,254 130,793 130,415 112,067 129,207 -3.48%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 1,118 -
Div Payout % - - - - - - 46.68% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 122,527 123,793 127,254 130,793 130,415 112,067 129,207 -3.48%
NOSH 55,948 56,015 56,059 56,134 55,733 56,033 55,934 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.56% -2.07% -2.00% 0.11% 1.02% 1.58% 1.42% -
ROE -2.84% -2.27% -2.20% 0.13% 1.20% 2.29% 1.85% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 243.30 242.07 250.42 257.95 274.43 290.31 300.76 -13.19%
EPS -6.23 -5.02 -5.00 0.29 2.81 4.59 4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.19 2.21 2.27 2.33 2.34 2.00 2.31 -3.49%
Adjusted Per Share Value based on latest NOSH - 56,134
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.70 20.62 21.35 22.02 23.26 24.73 25.58 -13.17%
EPS -0.53 -0.43 -0.43 0.03 0.24 0.39 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.1863 0.1882 0.1935 0.1989 0.1983 0.1704 0.1965 -3.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.67 0.69 0.80 0.89 0.79 0.66 0.80 -
P/RPS 0.28 0.29 0.32 0.35 0.29 0.23 0.27 2.45%
P/EPS -10.76 -13.75 -15.99 302.79 28.10 14.39 18.68 -
EY -9.29 -7.27 -6.25 0.33 3.56 6.95 5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.31 0.31 0.35 0.38 0.34 0.33 0.35 -7.77%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 26/11/09 -
Price 0.65 0.64 0.63 0.83 0.68 0.90 0.90 -
P/RPS 0.27 0.26 0.25 0.32 0.25 0.31 0.30 -6.78%
P/EPS -10.44 -12.75 -12.59 282.37 24.19 19.62 21.02 -
EY -9.58 -7.84 -7.94 0.35 4.13 5.10 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.30 0.29 0.28 0.36 0.29 0.45 0.39 -16.06%

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