[REX] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -70.06%
YoY- -64.81%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 155,812 133,232 84,088 85,380 87,580 89,508 87,504 10.08%
PBT 6,244 3,760 1,708 1,360 4,144 5,176 7,264 -2.48%
Tax -636 -540 -208 -144 -688 -1,156 -1,060 -8.15%
NP 5,608 3,220 1,500 1,216 3,456 4,020 6,204 -1.66%
-
NP to SH 5,608 3,220 1,500 1,216 3,456 4,020 6,204 -1.66%
-
Tax Rate 10.19% 14.36% 12.18% 10.59% 16.60% 22.33% 14.59% -
Total Cost 150,204 130,012 82,588 84,164 84,124 85,488 81,300 10.76%
-
Net Worth 124,497 97,575 88,858 84,309 73,779 68,339 65,500 11.29%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 124,497 97,575 88,858 84,309 73,779 68,339 65,500 11.29%
NOSH 56,080 40,656 40,760 40,533 32,359 30,923 30,896 10.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.60% 2.42% 1.78% 1.42% 3.95% 4.49% 7.09% -
ROE 4.50% 3.30% 1.69% 1.44% 4.68% 5.88% 9.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 277.84 327.70 206.30 210.64 270.65 289.45 283.22 -0.31%
EPS 10.00 7.92 3.68 3.00 10.68 13.00 20.08 -10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.40 2.18 2.08 2.28 2.21 2.12 0.77%
Adjusted Per Share Value based on latest NOSH - 40,533
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 23.69 20.26 12.79 12.98 13.32 13.61 13.31 10.08%
EPS 0.85 0.49 0.23 0.18 0.53 0.61 0.94 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.1484 0.1351 0.1282 0.1122 0.1039 0.0996 11.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.05 1.09 1.33 1.78 1.32 2.56 3.02 -
P/RPS 0.38 0.33 0.64 0.85 0.49 0.88 1.07 -15.84%
P/EPS 10.50 13.76 36.14 59.33 12.36 19.69 15.04 -5.81%
EY 9.52 7.27 2.77 1.69 8.09 5.08 6.65 6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.61 0.86 0.58 1.16 1.42 -16.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 30/05/02 17/07/01 -
Price 1.06 1.11 1.04 1.43 1.54 2.39 2.97 -
P/RPS 0.38 0.34 0.50 0.68 0.57 0.83 1.05 -15.57%
P/EPS 10.60 14.02 28.26 47.67 14.42 18.38 14.79 -5.39%
EY 9.43 7.14 3.54 2.10 6.94 5.44 6.76 5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.48 0.69 0.68 1.08 1.40 -16.33%

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