[REX] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 645.32%
YoY- 242.07%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
TTM Result
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 159,772 153,120 153,784 143,039 140,965 136,125 152,947 0.79%
PBT 4,310 3,351 3,835 3,183 -712 -3,646 2,978 6.94%
Tax -3,138 -2,839 -2,112 -1,670 -353 162 -1,411 15.62%
NP 1,172 512 1,723 1,513 -1,065 -3,484 1,567 -5.14%
-
NP to SH 1,172 512 1,750 1,513 -1,065 -3,484 1,567 -5.14%
-
Tax Rate 72.81% 84.72% 55.07% 52.47% - - 47.38% -
Total Cost 158,600 152,608 152,061 141,526 142,030 139,609 151,380 0.85%
-
Net Worth 140,964 126,331 120,908 116,784 107,324 122,527 130,415 1.42%
Dividend
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 140,964 126,331 120,908 116,784 107,324 122,527 130,415 1.42%
NOSH 61,556 56,147 55,976 56,146 56,785 55,948 55,733 1.82%
Ratio Analysis
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.73% 0.33% 1.12% 1.06% -0.76% -2.56% 1.02% -
ROE 0.83% 0.41% 1.45% 1.30% -0.99% -2.84% 1.20% -
Per Share
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 259.55 272.71 274.73 254.76 248.24 243.30 274.43 -1.00%
EPS 1.90 0.91 3.13 2.69 -1.88 -6.23 2.81 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.25 2.16 2.08 1.89 2.19 2.34 -0.39%
Adjusted Per Share Value based on latest NOSH - 56,146
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.29 23.28 23.38 21.75 21.43 20.70 23.26 0.79%
EPS 0.18 0.08 0.27 0.23 -0.16 -0.53 0.24 -5.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2143 0.1921 0.1838 0.1776 0.1632 0.1863 0.1983 1.41%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/15 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.50 1.58 0.88 0.65 0.50 0.67 0.79 -
P/RPS 0.58 0.58 0.32 0.26 0.20 0.28 0.29 13.42%
P/EPS 78.78 173.27 28.15 24.12 -26.66 -10.76 28.10 20.59%
EY 1.27 0.58 3.55 4.15 -3.75 -9.29 3.56 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.41 0.31 0.26 0.31 0.34 12.80%
Price Multiplier on Announcement Date
30/09/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/11/15 15/05/15 28/05/14 30/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.60 1.66 0.88 0.69 0.47 0.65 0.68 -
P/RPS 0.62 0.61 0.32 0.27 0.19 0.27 0.25 17.94%
P/EPS 84.04 182.04 28.15 25.61 -25.06 -10.44 24.19 25.39%
EY 1.19 0.55 3.55 3.91 -3.99 -9.58 4.13 -20.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.41 0.33 0.25 0.30 0.29 17.36%

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