[REX] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 1.09%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 155,096 149,162 144,636 140,178 142,402 137,076 129,027 13.01%
PBT -6,266 -8,396 -11,581 -12,255 -12,584 -13,628 -18,731 -51.71%
Tax -1,347 -1,069 229 433 632 882 -187 271.63%
NP -7,613 -9,465 -11,352 -11,822 -11,952 -12,746 -18,918 -45.40%
-
NP to SH -7,613 -9,465 -11,352 -11,822 -11,952 -12,746 -18,918 -45.40%
-
Tax Rate - - - - - - - -
Total Cost 162,709 158,627 155,988 152,000 154,354 149,822 147,945 6.52%
-
Net Worth 101,116 101,116 98,650 103,582 106,049 106,049 110,981 -6.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 101,116 101,116 98,650 103,582 106,049 106,049 110,981 -6.00%
NOSH 246,626 246,626 246,626 246,626 246,626 246,626 246,626 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.91% -6.35% -7.85% -8.43% -8.39% -9.30% -14.66% -
ROE -7.53% -9.36% -11.51% -11.41% -11.27% -12.02% -17.05% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.89 60.48 58.65 56.84 57.74 55.58 52.32 13.01%
EPS -3.09 -3.84 -4.60 -4.79 -4.85 -5.17 -7.67 -45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.40 0.42 0.43 0.43 0.45 -6.00%
Adjusted Per Share Value based on latest NOSH - 246,626
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 23.60 22.70 22.01 21.33 21.67 20.86 19.63 13.02%
EPS -1.16 -1.44 -1.73 -1.80 -1.82 -1.94 -2.88 -45.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.1539 0.1501 0.1576 0.1614 0.1614 0.1689 -5.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.24 0.28 0.23 0.265 0.28 0.39 0.42 -
P/RPS 0.38 0.46 0.39 0.47 0.48 0.70 0.80 -39.03%
P/EPS -7.77 -7.30 -5.00 -5.53 -5.78 -7.55 -5.48 26.12%
EY -12.86 -13.71 -20.01 -18.09 -17.31 -13.25 -18.26 -20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.58 0.63 0.65 0.91 0.93 -26.10%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/10/20 27/08/20 19/05/20 17/02/20 19/11/19 22/08/19 21/05/19 -
Price 0.23 0.24 0.265 0.30 0.265 0.33 0.42 -
P/RPS 0.37 0.40 0.45 0.53 0.46 0.59 0.80 -40.11%
P/EPS -7.45 -6.25 -5.76 -6.26 -5.47 -6.39 -5.48 22.65%
EY -13.42 -15.99 -17.37 -15.98 -18.29 -15.66 -18.26 -18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.66 0.71 0.62 0.77 0.93 -28.62%

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