[REX] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 70.0%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 155,968 148,376 97,890 76,110 87,356 80,168 90,062 9.57%
PBT 5,042 5,556 3,166 2,830 3,384 5,218 6,240 -3.48%
Tax -192 -2,094 -280 -280 -220 -610 -1,036 -24.47%
NP 4,850 3,462 2,886 2,550 3,164 4,608 5,204 -1.16%
-
NP to SH 4,850 3,462 2,886 2,550 3,164 4,608 5,204 -1.16%
-
Tax Rate 3.81% 37.69% 8.84% 9.89% 6.50% 11.69% 16.60% -
Total Cost 151,118 144,914 95,004 73,560 84,192 75,560 84,858 10.08%
-
Net Worth 126,010 124,363 98,645 89,616 85,590 75,503 70,148 10.24%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 126,010 124,363 98,645 89,616 85,590 75,503 70,148 10.24%
NOSH 56,004 56,019 40,762 40,734 40,564 32,405 30,902 10.40%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.11% 2.33% 2.95% 3.35% 3.62% 5.75% 5.78% -
ROE 3.85% 2.78% 2.93% 2.85% 3.70% 6.10% 7.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 278.49 264.87 240.15 186.84 215.35 247.39 291.44 -0.75%
EPS 8.66 6.18 7.08 6.26 7.80 14.22 16.84 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.22 2.42 2.20 2.11 2.33 2.27 -0.14%
Adjusted Per Share Value based on latest NOSH - 37,656
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 23.72 22.56 14.88 11.57 13.28 12.19 13.69 9.58%
EPS 0.74 0.53 0.44 0.39 0.48 0.70 0.79 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1891 0.15 0.1363 0.1301 0.1148 0.1067 10.23%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.81 1.09 1.15 1.17 1.36 1.60 2.30 -
P/RPS 0.29 0.41 0.48 0.63 0.63 0.65 0.79 -15.36%
P/EPS 9.35 17.64 16.24 18.69 17.44 11.25 13.66 -6.11%
EY 10.69 5.67 6.16 5.35 5.74 8.89 7.32 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.48 0.53 0.64 0.69 1.01 -15.78%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 29/08/03 29/08/02 -
Price 0.80 1.10 1.10 1.08 1.30 1.72 2.02 -
P/RPS 0.29 0.42 0.46 0.58 0.60 0.70 0.69 -13.44%
P/EPS 9.24 17.80 15.54 17.25 16.67 12.10 12.00 -4.25%
EY 10.83 5.62 6.44 5.80 6.00 8.27 8.34 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.45 0.49 0.62 0.74 0.89 -13.99%

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