[REX] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 35.29%
YoY- 419.79%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 71,186 69,954 67,626 165,230 65,761 74,942 65,376 1.31%
PBT -3,080 -480 3,119 5,789 2,692 3,995 1,357 -
Tax 11 -26 699 -1,771 -690 -972 -341 -
NP -3,069 -506 3,818 4,018 2,002 3,023 1,016 -
-
NP to SH -3,069 -506 3,818 4,018 2,002 3,023 1,016 -
-
Tax Rate - - -22.41% 30.59% 25.63% 24.33% 25.13% -
Total Cost 74,255 70,460 63,808 161,212 63,759 71,919 64,360 2.22%
-
Net Worth 115,914 133,178 135,645 141,123 120,568 119,461 107,774 1.12%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 115,914 133,178 135,645 141,123 120,568 119,461 107,774 1.12%
NOSH 246,626 246,626 61,657 61,625 56,078 56,085 56,132 25.54%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.31% -0.72% 5.65% 2.43% 3.04% 4.03% 1.55% -
ROE -2.65% -0.38% 2.81% 2.85% 1.66% 2.53% 0.94% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 28.86 28.36 109.68 268.12 117.27 133.62 116.47 -19.29%
EPS -1.24 -0.21 6.19 6.52 3.57 5.39 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.54 2.20 2.29 2.15 2.13 1.92 -19.44%
Adjusted Per Share Value based on latest NOSH - 61,647
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.82 10.64 10.28 25.12 10.00 11.40 9.94 1.31%
EPS -0.47 -0.08 0.58 0.61 0.30 0.46 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.2025 0.2063 0.2146 0.1833 0.1816 0.1639 1.11%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 -
Price 0.40 0.57 1.50 1.43 1.02 0.70 0.50 -
P/RPS 1.39 2.01 1.37 0.00 0.87 0.52 0.43 19.75%
P/EPS -32.14 -277.82 24.22 0.00 28.57 12.99 27.62 -
EY -3.11 -0.36 4.13 0.00 3.50 7.70 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 0.68 0.72 0.47 0.33 0.26 19.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/01/19 14/02/18 06/02/17 22/02/16 18/08/14 28/08/13 29/08/12 -
Price 0.415 0.565 1.55 1.52 1.02 0.66 0.50 -
P/RPS 1.44 1.99 1.41 0.00 0.87 0.49 0.43 20.41%
P/EPS -33.35 -275.38 25.03 0.00 28.57 12.24 27.62 -
EY -3.00 -0.36 4.00 0.00 3.50 8.17 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.05 0.70 0.76 0.47 0.31 0.26 20.60%

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