[REX] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 92.04%
YoY- 85.43%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,621 33,523 36,679 32,548 33,417 32,885 42,610 -0.39%
PBT 1,073 1,282 1,233 -71 -1,030 -370 697 7.45%
Tax -388 -336 -82 -88 -61 -48 -112 22.99%
NP 685 946 1,151 -159 -1,091 -418 585 2.66%
-
NP to SH 685 946 1,151 -159 -1,091 -418 585 2.66%
-
Tax Rate 36.16% 26.21% 6.65% - - - 16.07% -
Total Cost 40,936 32,577 35,528 32,707 34,508 33,303 42,025 -0.43%
-
Net Worth 126,331 120,908 116,784 107,324 122,527 130,415 129,937 -0.46%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 126,331 120,908 116,784 107,324 122,527 130,415 129,937 -0.46%
NOSH 56,147 55,976 56,146 56,785 55,948 55,733 56,250 -0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.65% 2.82% 3.14% -0.49% -3.26% -1.27% 1.37% -
ROE 0.54% 0.78% 0.99% -0.15% -0.89% -0.32% 0.45% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 74.13 59.89 65.33 57.32 59.73 59.00 75.75 -0.35%
EPS 1.22 1.69 2.05 -0.28 -1.95 -0.75 1.04 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.16 2.08 1.89 2.19 2.34 2.31 -0.43%
Adjusted Per Share Value based on latest NOSH - 56,785
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.33 5.10 5.58 4.95 5.08 5.00 6.48 -0.38%
EPS 0.10 0.14 0.18 -0.02 -0.17 -0.06 0.09 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1838 0.1776 0.1632 0.1863 0.1983 0.1976 -0.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.58 0.88 0.65 0.50 0.67 0.79 0.88 -
P/RPS 2.13 1.47 0.99 0.87 1.12 1.34 1.16 10.65%
P/EPS 129.51 52.07 31.71 -178.57 -34.36 -105.33 84.62 7.34%
EY 0.77 1.92 3.15 -0.56 -2.91 -0.95 1.18 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 0.31 0.26 0.31 0.34 0.38 10.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 28/05/14 30/05/13 31/05/12 31/05/11 31/05/10 28/05/09 -
Price 1.66 0.88 0.69 0.47 0.65 0.68 0.90 -
P/RPS 2.24 1.47 1.06 0.82 1.09 1.15 1.19 11.11%
P/EPS 136.07 52.07 33.66 -167.86 -33.33 -90.67 86.54 7.83%
EY 0.73 1.92 2.97 -0.60 -3.00 -1.10 1.16 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.41 0.33 0.25 0.30 0.29 0.39 11.26%

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