[REX] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -293.13%
YoY- -113.25%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 82,961 74,288 71,186 69,954 67,626 165,230 65,761 3.63%
PBT 2,341 -1,707 -3,080 -480 3,119 5,789 2,692 -2.12%
Tax -736 -438 11 -26 699 -1,771 -690 0.99%
NP 1,605 -2,145 -3,069 -506 3,818 4,018 2,002 -3.33%
-
NP to SH 1,605 -2,145 -3,069 -506 3,818 4,018 2,002 -3.33%
-
Tax Rate 31.44% - - - -22.41% 30.59% 25.63% -
Total Cost 81,356 76,433 74,255 70,460 63,808 161,212 63,759 3.81%
-
Net Worth 69,698 103,582 115,914 133,178 135,645 141,123 120,568 -8.07%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Net Worth 69,698 103,582 115,914 133,178 135,645 141,123 120,568 -8.07%
NOSH 493,252 246,626 246,626 246,626 61,657 61,625 56,078 39.65%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
NP Margin 1.93% -2.89% -4.31% -0.72% 5.65% 2.43% 3.04% -
ROE 2.30% -2.07% -2.65% -0.38% 2.81% 2.85% 1.66% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 30.95 30.12 28.86 28.36 109.68 268.12 117.27 -18.50%
EPS 0.60 -0.87 -1.24 -0.21 6.19 6.52 3.57 -23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.42 0.47 0.54 2.20 2.29 2.15 -27.71%
Adjusted Per Share Value based on latest NOSH - 246,626
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 12.62 11.30 10.83 10.64 10.29 25.14 10.01 3.62%
EPS 0.24 -0.33 -0.47 -0.08 0.58 0.61 0.30 -3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1576 0.1764 0.2027 0.2064 0.2147 0.1835 -8.07%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 -
Price 0.25 0.265 0.40 0.57 1.50 1.43 1.02 -
P/RPS 0.81 0.88 1.39 2.01 1.37 0.00 0.87 -1.09%
P/EPS 41.76 -30.47 -32.14 -277.82 24.22 0.00 28.57 6.00%
EY 2.39 -3.28 -3.11 -0.36 4.13 0.00 3.50 -5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.63 0.85 1.06 0.68 0.72 0.47 11.59%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 24/02/21 17/02/20 29/01/19 14/02/18 06/02/17 22/02/16 18/08/14 -
Price 0.23 0.30 0.415 0.565 1.55 1.52 1.02 -
P/RPS 0.74 1.00 1.44 1.99 1.41 0.00 0.87 -2.45%
P/EPS 38.42 -34.49 -33.35 -275.38 25.03 0.00 28.57 4.65%
EY 2.60 -2.90 -3.00 -0.36 4.00 0.00 3.50 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 0.88 1.05 0.70 0.76 0.47 10.11%

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