[REX] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2167.98%
YoY- 823.9%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 180,460 166,484 134,092 146,716 130,192 133,668 131,540 5.91%
PBT 6,024 4,292 5,128 4,932 -284 -4,120 -1,480 -
Tax -1,569 -1,552 -1,344 -328 -352 -244 -192 46.47%
NP 4,455 2,740 3,784 4,604 -636 -4,364 -1,672 -
-
NP to SH 4,455 2,740 3,784 4,604 -636 -4,364 -1,672 -
-
Tax Rate 26.05% 36.16% 26.21% 6.65% - - - -
Total Cost 176,005 163,744 130,308 142,112 130,828 138,032 133,212 5.19%
-
Net Worth 141,105 126,331 120,908 116,784 107,324 122,527 130,415 1.44%
Dividend
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 141,105 126,331 120,908 116,784 107,324 122,527 130,415 1.44%
NOSH 61,618 56,147 55,976 56,146 56,785 55,948 55,733 1.84%
Ratio Analysis
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.47% 1.65% 2.82% 3.14% -0.49% -3.26% -1.27% -
ROE 3.16% 2.17% 3.13% 3.94% -0.59% -3.56% -1.28% -
Per Share
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 292.87 296.51 239.55 261.31 229.27 238.91 236.02 3.99%
EPS 7.23 4.88 6.76 8.20 -1.12 -7.80 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.25 2.16 2.08 1.89 2.19 2.34 -0.39%
Adjusted Per Share Value based on latest NOSH - 56,146
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.44 25.31 20.39 22.31 19.80 20.32 20.00 5.91%
EPS 0.68 0.42 0.58 0.70 -0.10 -0.66 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.1921 0.1838 0.1776 0.1632 0.1863 0.1983 1.44%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/15 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.50 1.58 0.88 0.65 0.50 0.67 0.79 -
P/RPS 0.00 0.53 0.37 0.25 0.22 0.28 0.33 -
P/EPS 0.00 32.38 13.02 7.93 -44.64 -8.59 -26.33 -
EY 0.00 3.09 7.68 12.62 -2.24 -11.64 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.41 0.31 0.26 0.31 0.34 15.45%
Price Multiplier on Announcement Date
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/11/15 15/05/15 28/05/14 30/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.60 1.66 0.88 0.69 0.47 0.65 0.68 -
P/RPS 0.00 0.56 0.37 0.26 0.20 0.27 0.29 -
P/EPS 0.00 34.02 13.02 8.41 -41.96 -8.33 -22.67 -
EY 0.00 2.94 7.68 11.88 -2.38 -12.00 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.41 0.33 0.25 0.30 0.29 20.24%

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