[REX] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 320.39%
YoY- -11.25%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 35,235 15,636 17,033 22,333 18,189 22,654 24,784 6.03%
PBT 1,217 643 988 1,352 1,573 1,826 2,429 -10.87%
Tax -888 -5 -88 -74 -133 -229 -345 17.05%
NP 329 638 900 1,278 1,440 1,597 2,084 -26.47%
-
NP to SH 329 638 900 1,278 1,440 1,597 2,084 -26.47%
-
Tax Rate 72.97% 0.78% 8.91% 5.47% 8.46% 12.54% 14.20% -
Total Cost 34,906 14,998 16,133 21,055 16,749 21,057 22,700 7.43%
-
Net Worth 123,793 98,341 82,845 85,605 75,567 70,119 67,614 10.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 123,793 98,341 82,845 85,605 75,567 70,119 67,614 10.60%
NOSH 55,762 40,636 37,656 40,571 32,432 30,889 30,874 10.34%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.93% 4.08% 5.28% 5.72% 7.92% 7.05% 8.41% -
ROE 0.27% 0.65% 1.09% 1.49% 1.91% 2.28% 3.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 63.19 38.48 45.23 55.05 56.08 73.34 80.27 -3.90%
EPS 0.59 1.57 2.39 3.15 4.44 5.17 6.75 -33.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.42 2.20 2.11 2.33 2.27 2.19 0.22%
Adjusted Per Share Value based on latest NOSH - 40,571
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.36 2.38 2.59 3.40 2.77 3.45 3.77 6.03%
EPS 0.05 0.10 0.14 0.19 0.22 0.24 0.32 -26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.1496 0.1261 0.1303 0.115 0.1067 0.1029 10.60%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.09 1.15 1.17 1.36 1.60 2.30 2.81 -
P/RPS 1.73 2.99 2.59 2.47 2.85 3.14 3.50 -11.07%
P/EPS 184.75 73.25 48.95 43.17 36.04 44.49 41.63 28.17%
EY 0.54 1.37 2.04 2.32 2.78 2.25 2.40 -22.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.53 0.64 0.69 1.01 1.28 -14.78%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 30/08/05 30/08/04 29/08/03 29/08/02 28/08/01 -
Price 1.10 1.10 1.08 1.30 1.72 2.02 2.92 -
P/RPS 1.74 2.86 2.39 2.36 3.07 2.75 3.64 -11.57%
P/EPS 186.44 70.06 45.19 41.27 38.74 39.07 43.26 27.55%
EY 0.54 1.43 2.21 2.42 2.58 2.56 2.31 -21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.49 0.62 0.74 0.89 1.33 -15.03%

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