[REX] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 66.67%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 15,636 17,033 22,333 18,189 22,654 24,784 18,942 -3.14%
PBT 643 988 1,352 1,573 1,826 2,429 2,858 -22.00%
Tax -5 -88 -74 -133 -229 -345 -277 -48.76%
NP 638 900 1,278 1,440 1,597 2,084 2,581 -20.77%
-
NP to SH 638 900 1,278 1,440 1,597 2,084 2,581 -20.77%
-
Tax Rate 0.78% 8.91% 5.47% 8.46% 12.54% 14.20% 9.69% -
Total Cost 14,998 16,133 21,055 16,749 21,057 22,700 16,361 -1.43%
-
Net Worth 98,341 82,845 85,605 75,567 70,119 67,614 59,679 8.67%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 98,341 82,845 85,605 75,567 70,119 67,614 59,679 8.67%
NOSH 40,636 37,656 40,571 32,432 30,889 30,874 30,762 4.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.08% 5.28% 5.72% 7.92% 7.05% 8.41% 13.63% -
ROE 0.65% 1.09% 1.49% 1.91% 2.28% 3.08% 4.32% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.48 45.23 55.05 56.08 73.34 80.27 61.57 -7.53%
EPS 1.57 2.39 3.15 4.44 5.17 6.75 8.39 -24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.20 2.11 2.33 2.27 2.19 1.94 3.75%
Adjusted Per Share Value based on latest NOSH - 32,432
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.38 2.59 3.40 2.77 3.44 3.77 2.88 -3.12%
EPS 0.10 0.14 0.19 0.22 0.24 0.32 0.39 -20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.126 0.1302 0.1149 0.1066 0.1028 0.0907 8.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 1.17 1.36 1.60 2.30 2.81 4.92 -
P/RPS 2.99 2.59 2.47 2.85 3.14 3.50 7.99 -15.10%
P/EPS 73.25 48.95 43.17 36.04 44.49 41.63 58.64 3.77%
EY 1.37 2.04 2.32 2.78 2.25 2.40 1.71 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.64 0.69 1.01 1.28 2.54 -24.23%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 29/08/02 28/08/01 01/09/00 -
Price 1.10 1.08 1.30 1.72 2.02 2.92 4.76 -
P/RPS 2.86 2.39 2.36 3.07 2.75 3.64 7.73 -15.26%
P/EPS 70.06 45.19 41.27 38.74 39.07 43.26 56.73 3.57%
EY 1.43 2.21 2.42 2.58 2.56 2.31 1.76 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.62 0.74 0.89 1.33 2.45 -24.59%

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