[REX] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[REX] REX INDUSTRY BHD

Announcement Date

30-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -76.53%

YoY- -48.43%

Quarter Report

REX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	31,972	40,120	36,065	35,235	15,636	17,033	22,333	6.15%
YoY %	-20.31%	11.24%	2.36%	125.35%	-8.20%	-23.73%	-	-
Horiz. %	143.16%	179.64%	161.49%	157.77%	70.01%	76.27%	100.00%	-
PBT	-692	932	1,249	1,217	643	988	1,352	-
YoY %	-174.25%	-25.38%	2.63%	89.27%	-34.92%	-26.92%	-	-
Horiz. %	-51.18%	68.93%	92.38%	90.01%	47.56%	73.08%	100.00%	-
Tax	4	-218	-79	-888	-5	-88	-74	-
YoY %	101.83%	-175.95%	91.10%	-17,660.00%	94.32%	-18.92%	-	-
Horiz. %	-5.41%	294.59%	106.76%	1,200.00%	6.76%	118.92%	100.00%	-
NP	-688	714	1,170	329	638	900	1,278	-
YoY %	-196.36%	-38.97%	255.62%	-48.43%	-29.11%	-29.58%	-	-
Horiz. %	-53.83%	55.87%	91.55%	25.74%	49.92%	70.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-688	714	1,170	329	638	900	1,278	-
YoY %	-196.36%	-38.97%	255.62%	-48.43%	-29.11%	-29.58%	-	-
Horiz. %	-53.83%	55.87%	91.55%	25.74%	49.92%	70.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	23.39%	6.33%	72.97%	0.78%	8.91%	5.47%	-
YoY %	-	269.51%	-91.33%	9,255.13%	-91.25%	62.89%	-	-
Horiz. %	-	427.61%	115.72%	1,334.00%	14.26%	162.89%	100.00%	-
Total Cost	32,660	39,406	34,895	34,906	14,998	16,133	21,055	7.58%
YoY %	-17.12%	12.93%	-0.03%	132.74%	-7.04%	-23.38%	-	-
Horiz. %	155.12%	187.16%	165.73%	165.78%	71.23%	76.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,793	130,431	125,956	123,793	98,341	82,845	85,605	7.31%
YoY %	0.28%	3.55%	1.75%	25.88%	18.70%	-3.22%	-	-
Horiz. %	152.79%	152.36%	147.14%	144.61%	114.88%	96.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	130,793	130,431	125,956	123,793	98,341	82,845	85,605	7.31%
YoY %	0.28%	3.55%	1.75%	25.88%	18.70%	-3.22%	-	-
Horiz. %	152.79%	152.36%	147.14%	144.61%	114.88%	96.78%	100.00%	-
NOSH	56,134	56,220	55,980	55,762	40,636	37,656	40,571	5.55%
YoY %	-0.15%	0.43%	0.39%	37.22%	7.91%	-7.18%	-	-
Horiz. %	138.36%	138.57%	137.98%	137.44%	100.16%	92.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-2.15%	1.78%	3.24%	0.93%	4.08%	5.28%	5.72%	-
YoY %	-220.79%	-45.06%	248.39%	-77.21%	-22.73%	-7.69%	-	-
Horiz. %	-37.59%	31.12%	56.64%	16.26%	71.33%	92.31%	100.00%	-
ROE	-0.53%	0.55%	0.93%	0.27%	0.65%	1.09%	1.49%	-
YoY %	-196.36%	-40.86%	244.44%	-58.46%	-40.37%	-26.85%	-	-
Horiz. %	-35.57%	36.91%	62.42%	18.12%	43.62%	73.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	56.96	71.36	64.42	63.19	38.48	45.23	55.05	0.56%
YoY %	-20.18%	10.77%	1.95%	64.22%	-14.92%	-17.84%	-	-
Horiz. %	103.47%	129.63%	117.02%	114.79%	69.90%	82.16%	100.00%	-
EPS	-1.19	1.27	2.09	0.59	1.57	2.39	3.15	-
YoY %	-193.70%	-39.23%	254.24%	-62.42%	-34.31%	-24.13%	-	-
Horiz. %	-37.78%	40.32%	66.35%	18.73%	49.84%	75.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.33	2.32	2.25	2.22	2.42	2.20	2.11	1.66%
YoY %	0.43%	3.11%	1.35%	-8.26%	10.00%	4.27%	-	-
Horiz. %	110.43%	109.95%	106.64%	105.21%	114.69%	104.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 55,762
RPS	4.86	6.10	5.48	5.36	2.38	2.59	3.40	6.13%
YoY %	-20.33%	11.31%	2.24%	125.21%	-8.11%	-23.82%	-	-
Horiz. %	142.94%	179.41%	161.18%	157.65%	70.00%	76.18%	100.00%	-
EPS	-0.10	0.11	0.18	0.05	0.10	0.14	0.19	-
YoY %	-190.91%	-38.89%	260.00%	-50.00%	-28.57%	-26.32%	-	-
Horiz. %	-52.63%	57.89%	94.74%	26.32%	52.63%	73.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1989	0.1983	0.1915	0.1882	0.1495	0.126	0.1302	7.31%
YoY %	0.30%	3.55%	1.75%	25.89%	18.65%	-3.23%	-	-
Horiz. %	152.76%	152.30%	147.08%	144.55%	114.82%	96.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.89	0.89	0.81	1.09	1.15	1.17	1.36	-
P/RPS	1.56	1.25	1.26	1.73	2.99	2.59	2.47	-7.36%
YoY %	24.80%	-0.79%	-27.17%	-42.14%	15.44%	4.86%	-	-
Horiz. %	63.16%	50.61%	51.01%	70.04%	121.05%	104.86%	100.00%	-
P/EPS	-72.62	70.08	38.76	184.75	73.25	48.95	43.17	-
YoY %	-203.62%	80.80%	-79.02%	152.22%	49.64%	13.39%	-	-
Horiz. %	-168.22%	162.33%	89.78%	427.96%	169.68%	113.39%	100.00%	-
EY	-1.38	1.43	2.58	0.54	1.37	2.04	2.32	-
YoY %	-196.50%	-44.57%	377.78%	-60.58%	-32.84%	-12.07%	-	-
Horiz. %	-59.48%	61.64%	111.21%	23.28%	59.05%	87.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.38	0.36	0.49	0.48	0.53	0.64	-8.31%
YoY %	0.00%	5.56%	-26.53%	2.08%	-9.43%	-17.19%	-	-
Horiz. %	59.38%	59.38%	56.25%	76.56%	75.00%	82.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	27/08/09	29/08/08	30/08/07	30/08/06	30/08/05	30/08/04	-
Price	0.83	0.80	0.80	1.10	1.10	1.08	1.30	-
P/RPS	1.46	1.12	1.24	1.74	2.86	2.39	2.36	-7.68%
YoY %	30.36%	-9.68%	-28.74%	-39.16%	19.67%	1.27%	-	-
Horiz. %	61.86%	47.46%	52.54%	73.73%	121.19%	101.27%	100.00%	-
P/EPS	-67.72	62.99	38.28	186.44	70.06	45.19	41.27	-
YoY %	-207.51%	64.55%	-79.47%	166.11%	55.03%	9.50%	-	-
Horiz. %	-164.09%	152.63%	92.76%	451.76%	169.76%	109.50%	100.00%	-
EY	-1.48	1.59	2.61	0.54	1.43	2.21	2.42	-
YoY %	-193.08%	-39.08%	383.33%	-62.24%	-35.29%	-8.68%	-	-
Horiz. %	-61.16%	65.70%	107.85%	22.31%	59.09%	91.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.34	0.36	0.50	0.45	0.49	0.62	-8.65%
YoY %	5.88%	-5.56%	-28.00%	11.11%	-8.16%	-20.97%	-	-
Horiz. %	58.06%	54.84%	58.06%	80.65%	72.58%	79.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos