[REX] YoY Cumulative 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- 79.25%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 82,730 77,984 74,188 48,945 38,055 43,678 40,084 12.82%
PBT 1,629 2,521 2,778 1,583 1,415 1,692 2,609 -7.54%
Tax -330 -96 -1,047 -140 -140 -110 -305 1.32%
NP 1,299 2,425 1,731 1,443 1,275 1,582 2,304 -9.10%
-
NP to SH 1,299 2,425 1,731 1,443 1,275 1,582 2,304 -9.10%
-
Tax Rate 20.26% 3.81% 37.69% 8.84% 9.89% 6.50% 11.69% -
Total Cost 81,431 75,559 72,457 47,502 36,780 42,096 37,780 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 1.00% 1.92% 1.39% 1.46% 1.42% 1.85% 3.05% -
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 147.75 139.25 132.43 120.07 93.42 107.68 123.70 3.00%
EPS 2.32 4.33 3.09 3.54 3.13 3.90 7.11 -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 12.58 11.86 11.28 7.44 5.79 6.64 6.09 12.83%
EPS 0.20 0.37 0.26 0.22 0.19 0.24 0.35 -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 0.60 0.58 0.82 0.96 1.25 1.26 1.29 -11.96%
P/EPS 38.36 18.71 35.28 32.49 37.38 34.87 22.50 9.29%
EY 2.61 5.35 2.83 3.08 2.68 2.87 4.44 -8.46%
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 0.54 0.57 0.83 0.92 1.16 1.21 1.39 -14.56%
P/EPS 34.48 18.48 35.60 31.07 34.50 33.33 24.19 6.07%
EY 2.90 5.41 2.81 3.22 2.90 3.00 4.13 -5.71%
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