[REX] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 242.83%
YoY- 419.79%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 131,178 132,503 134,586 165,230 147,759 148,474 142,477 -1.26%
PBT -16,792 -1,098 -4,202 5,789 2,483 4,517 1,183 -
Tax -228 262 -786 -1,771 -1,576 -2,307 -542 -12.46%
NP -17,020 -836 -4,988 4,018 907 2,210 641 -
-
NP to SH -17,020 -836 -4,988 4,018 934 2,210 641 -
-
Tax Rate - - - 30.59% 63.47% 51.07% 45.82% -
Total Cost 148,198 133,339 139,574 161,212 146,852 146,264 141,836 0.67%
-
Net Worth 115,914 133,178 135,645 141,171 120,765 119,382 107,428 1.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 1,233 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 115,914 133,178 135,645 141,171 120,765 119,382 107,428 1.17%
NOSH 246,626 246,626 61,657 61,647 56,170 56,047 55,952 25.60%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -12.97% -0.63% -3.71% 2.43% 0.61% 1.49% 0.45% -
ROE -14.68% -0.63% -3.68% 2.85% 0.77% 1.85% 0.60% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 53.19 53.73 218.28 268.03 263.06 264.91 254.64 -21.38%
EPS -6.90 -0.34 -8.09 6.52 1.66 3.94 1.15 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.54 2.20 2.29 2.15 2.13 1.92 -19.44%
Adjusted Per Share Value based on latest NOSH - 61,647
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.96 20.16 20.48 25.14 22.48 22.59 21.68 -1.26%
EPS -2.59 -0.13 -0.76 0.61 0.14 0.34 0.10 -
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.2027 0.2064 0.2148 0.1838 0.1817 0.1635 1.17%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 -
Price 0.40 0.57 1.50 1.43 1.02 0.70 0.50 -
P/RPS 0.75 1.06 0.69 0.53 0.39 0.26 0.20 22.52%
P/EPS -5.80 -168.15 -18.54 21.94 61.34 17.75 43.64 -
EY -17.25 -0.59 -5.39 4.56 1.63 5.63 2.29 -
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 0.68 0.62 0.47 0.33 0.26 19.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/01/19 14/02/18 06/02/17 22/02/16 18/08/14 28/08/13 29/08/12 -
Price 0.415 0.565 1.55 1.52 1.02 0.66 0.50 -
P/RPS 0.78 1.05 0.71 0.57 0.39 0.25 0.20 23.26%
P/EPS -6.01 -166.68 -19.16 23.32 61.34 16.74 43.64 -
EY -16.63 -0.60 -5.22 4.29 1.63 5.97 2.29 -
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.05 0.70 0.66 0.47 0.31 0.26 20.60%

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