[REX] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 160.19%
YoY- 119.27%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 143,039 138,908 143,825 142,477 140,965 141,834 133,559 4.67%
PBT 3,183 1,879 3,386 1,183 -712 -1,671 -2,391 -
Tax -1,670 -1,676 -605 -542 -353 -326 227 -
NP 1,513 203 2,781 641 -1,065 -1,997 -2,164 -
-
NP to SH 1,513 203 2,781 641 -1,065 -1,997 -2,164 -
-
Tax Rate 52.47% 89.20% 17.87% 45.82% - - - -
Total Cost 141,526 138,705 141,044 141,836 142,030 143,831 135,723 2.82%
-
Net Worth 116,784 118,719 107,775 107,428 107,324 56,171 109,099 4.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 116,784 118,719 107,775 107,428 107,324 56,171 109,099 4.63%
NOSH 56,146 55,999 56,133 55,952 56,785 56,171 55,948 0.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.06% 0.15% 1.93% 0.45% -0.76% -1.41% -1.62% -
ROE 1.30% 0.17% 2.58% 0.60% -0.99% -3.56% -1.98% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 254.76 248.05 256.22 254.64 248.24 252.50 238.72 4.42%
EPS 2.69 0.36 4.95 1.15 -1.88 -3.56 -3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.12 1.92 1.92 1.89 1.00 1.95 4.39%
Adjusted Per Share Value based on latest NOSH - 55,952
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.75 21.12 21.87 21.66 21.43 21.57 20.31 4.66%
EPS 0.23 0.03 0.42 0.10 -0.16 -0.30 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.1805 0.1639 0.1633 0.1632 0.0854 0.1659 4.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.65 0.75 0.95 0.50 0.50 0.49 0.43 -
P/RPS 0.26 0.30 0.37 0.20 0.20 0.19 0.18 27.75%
P/EPS 24.12 206.90 19.18 43.64 -26.66 -13.78 -11.12 -
EY 4.15 0.48 5.22 2.29 -3.75 -7.26 -9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.49 0.26 0.26 0.49 0.22 25.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.69 0.65 0.64 0.50 0.47 0.49 0.49 -
P/RPS 0.27 0.26 0.25 0.20 0.19 0.19 0.21 18.22%
P/EPS 25.61 179.31 12.92 43.64 -25.06 -13.78 -12.67 -
EY 3.91 0.56 7.74 2.29 -3.99 -7.26 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.33 0.26 0.25 0.49 0.25 20.31%

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