[REX] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -10.37%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 165,460 155,968 148,376 97,890 76,110 87,356 80,168 12.82%
PBT 3,258 5,042 5,556 3,166 2,830 3,384 5,218 -7.54%
Tax -660 -192 -2,094 -280 -280 -220 -610 1.32%
NP 2,598 4,850 3,462 2,886 2,550 3,164 4,608 -9.10%
-
NP to SH 2,598 4,850 3,462 2,886 2,550 3,164 4,608 -9.10%
-
Tax Rate 20.26% 3.81% 37.69% 8.84% 9.89% 6.50% 11.69% -
Total Cost 162,862 151,118 144,914 95,004 73,560 84,192 75,560 13.64%
-
Net Worth 129,899 126,010 124,363 98,645 89,616 85,590 75,503 9.45%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 129,899 126,010 124,363 98,645 89,616 85,590 75,503 9.45%
NOSH 55,991 56,004 56,019 40,762 40,734 40,564 32,405 9.53%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.57% 3.11% 2.33% 2.95% 3.35% 3.62% 5.75% -
ROE 2.00% 3.85% 2.78% 2.93% 2.85% 3.70% 6.10% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 295.51 278.49 264.87 240.15 186.84 215.35 247.39 3.00%
EPS 4.64 8.66 6.18 7.08 6.26 7.80 14.22 -17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.25 2.22 2.42 2.20 2.11 2.33 -0.07%
Adjusted Per Share Value based on latest NOSH - 40,636
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.16 23.72 22.56 14.88 11.57 13.28 12.19 12.82%
EPS 0.40 0.74 0.53 0.44 0.39 0.48 0.70 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.1916 0.1891 0.15 0.1363 0.1301 0.1148 9.45%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.89 0.81 1.09 1.15 1.17 1.36 1.60 -
P/RPS 0.30 0.29 0.41 0.48 0.63 0.63 0.65 -12.08%
P/EPS 19.18 9.35 17.64 16.24 18.69 17.44 11.25 9.29%
EY 5.21 10.69 5.67 6.16 5.35 5.74 8.89 -8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.49 0.48 0.53 0.64 0.69 -9.45%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.80 0.80 1.10 1.10 1.08 1.30 1.72 -
P/RPS 0.27 0.29 0.42 0.46 0.58 0.60 0.70 -14.66%
P/EPS 17.24 9.24 17.80 15.54 17.25 16.67 12.10 6.07%
EY 5.80 10.83 5.62 6.44 5.80 6.00 8.27 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.50 0.45 0.49 0.62 0.74 -12.14%

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