[REX] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Revenue 131,228 142,452 129,472 180,460 166,484 134,092 146,716 -2.00%
PBT -7,452 1,180 6,004 6,024 4,292 5,128 4,932 -
Tax 24 -132 2,176 -1,569 -1,552 -1,344 -328 -
NP -7,428 1,048 8,180 4,455 2,740 3,784 4,604 -
-
NP to SH -7,428 1,048 8,180 4,455 2,740 3,784 4,604 -
-
Tax Rate - 11.19% -36.24% 26.05% 36.16% 26.21% 6.65% -
Total Cost 138,656 141,404 121,292 176,005 163,744 130,308 142,112 -0.44%
-
Net Worth 115,914 135,028 132,562 141,105 126,331 120,908 116,784 -0.13%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 115,914 135,028 132,562 141,105 126,331 120,908 116,784 -0.13%
NOSH 246,626 61,657 61,657 61,618 56,147 55,976 56,146 30.84%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -5.66% 0.74% 6.32% 2.47% 1.65% 2.82% 3.14% -
ROE -6.41% 0.78% 6.17% 3.16% 2.17% 3.13% 3.94% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.21 231.04 209.99 292.87 296.51 239.55 261.31 -25.10%
EPS -3.00 1.68 13.28 7.23 4.88 6.76 8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 2.19 2.15 2.29 2.25 2.16 2.08 -23.67%
Adjusted Per Share Value based on latest NOSH - 61,556
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.97 21.68 19.70 27.46 25.33 20.40 22.33 -2.00%
EPS -1.13 0.16 1.24 0.68 0.42 0.58 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.2055 0.2017 0.2147 0.1922 0.184 0.1777 -0.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/15 31/03/14 29/03/13 -
Price 0.41 2.35 1.50 1.50 1.58 0.88 0.65 -
P/RPS 0.77 1.02 0.71 0.00 0.53 0.37 0.25 22.67%
P/EPS -13.61 138.26 11.31 0.00 32.38 13.02 7.93 -
EY -7.35 0.72 8.84 0.00 3.09 7.68 12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.07 0.70 0.75 0.70 0.41 0.31 20.62%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Date 30/11/18 30/11/17 22/11/16 19/11/15 15/05/15 28/05/14 30/05/13 -
Price 0.41 0.54 1.52 1.60 1.66 0.88 0.69 -
P/RPS 0.77 0.23 0.72 0.00 0.56 0.37 0.26 21.80%
P/EPS -13.61 31.77 11.46 0.00 34.02 13.02 8.41 -
EY -7.35 3.15 8.73 0.00 2.94 7.68 11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.25 0.71 0.80 0.74 0.41 0.33 19.25%

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