[REX] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 158.91%
YoY- -28.42%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 38,055 43,678 40,084 45,031 45,660 42,360 0 -100.00%
PBT 1,415 1,692 2,609 3,120 4,245 4,497 0 -100.00%
Tax -140 -110 -305 -518 -610 -413 0 -100.00%
NP 1,275 1,582 2,304 2,602 3,635 4,084 0 -100.00%
-
NP to SH 1,275 1,582 2,304 2,602 3,635 4,084 0 -100.00%
-
Tax Rate 9.89% 6.50% 11.69% 16.60% 14.37% 9.18% - -
Total Cost 36,780 42,096 37,780 42,429 42,025 38,276 0 -100.00%
-
Net Worth 89,616 85,590 75,503 70,148 67,635 59,660 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 89,616 85,590 75,503 70,148 67,635 59,660 0 -100.00%
NOSH 40,734 40,564 32,405 30,902 30,883 30,753 25,894 -0.48%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.35% 3.62% 5.75% 5.78% 7.96% 9.64% 0.00% -
ROE 1.42% 1.85% 3.05% 3.71% 5.37% 6.85% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 93.42 107.68 123.70 145.72 147.85 137.74 0.00 -100.00%
EPS 3.13 3.90 7.11 8.42 11.77 13.28 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.11 2.33 2.27 2.19 1.94 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 30,889
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.79 6.65 6.10 6.85 6.95 6.45 0.00 -100.00%
EPS 0.19 0.24 0.35 0.40 0.55 0.62 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1364 0.1302 0.1149 0.1067 0.1029 0.0908 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.17 1.36 1.60 2.30 2.81 4.92 0.00 -
P/RPS 1.25 1.26 1.29 1.58 1.90 3.57 0.00 -100.00%
P/EPS 37.38 34.87 22.50 27.32 23.87 37.05 0.00 -100.00%
EY 2.68 2.87 4.44 3.66 4.19 2.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.69 1.01 1.28 2.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 30/08/04 29/08/03 29/08/02 28/08/01 01/09/00 - -
Price 1.08 1.30 1.72 2.02 2.92 4.76 0.00 -
P/RPS 1.16 1.21 1.39 1.39 1.98 3.46 0.00 -100.00%
P/EPS 34.50 33.33 24.19 23.99 24.81 35.84 0.00 -100.00%
EY 2.90 3.00 4.13 4.17 4.03 2.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.74 0.89 1.33 2.45 0.00 -100.00%

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