[REX] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 41,964 47,094 41,074 39,499 40,524 40,186 39,590 3.95% QoQ % -10.89% 14.66% 3.99% -2.53% 0.84% 1.51% - Horiz. % 106.00% 118.95% 103.75% 99.77% 102.36% 101.51% 100.00%
PBT -1,590 -1,672 258 753 1,085 838 469 - QoQ % 4.90% -748.06% -65.74% -30.60% 29.47% 78.68% - Horiz. % -339.02% -356.50% 55.01% 160.55% 231.34% 178.68% 100.00%
Tax -272 -295 -200 -214 -257 -236 -277 -1.20% QoQ % 7.80% -47.50% 6.54% 16.73% -8.90% 14.80% - Horiz. % 98.19% 106.50% 72.20% 77.26% 92.78% 85.20% 100.00%
NP -1,862 -1,967 58 539 828 602 192 - QoQ % 5.34% -3,491.38% -89.24% -34.90% 37.54% 213.54% - Horiz. % -969.79% -1,024.48% 30.21% 280.73% 431.25% 313.54% 100.00%
NP to SH -1,862 -1,967 58 539 828 602 192 - QoQ % 5.34% -3,491.38% -89.24% -34.90% 37.54% 213.54% - Horiz. % -969.79% -1,024.48% 30.21% 280.73% 431.25% 313.54% 100.00%
Tax Rate - % - % 77.52 % 28.42 % 23.69 % 28.16 % 59.06 % - QoQ % 0.00% 0.00% 172.77% 19.97% -15.87% -52.32% - Horiz. % 0.00% 0.00% 131.26% 48.12% 40.11% 47.68% 100.00%
Total Cost 43,826 49,061 41,016 38,960 39,696 39,584 39,398 7.34% QoQ % -10.67% 19.61% 5.28% -1.85% 0.28% 0.47% - Horiz. % 111.24% 124.53% 104.11% 98.89% 100.76% 100.47% 100.00%
Net Worth 126,664 120,704 128,245 128,245 128,245 128,245 128,245 -0.82% QoQ % 4.94% -5.88% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.77% 94.12% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 986 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 513.80 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 126,664 120,704 128,245 128,245 128,245 128,245 128,245 -0.82% QoQ % 4.94% -5.88% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.77% 94.12% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 603,163 548,655 493,252 493,252 493,252 493,252 493,252 14.31% QoQ % 9.93% 11.23% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.28% 111.23% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -4.44 % -4.18 % 0.14 % 1.36 % 2.04 % 1.50 % 0.48 % - QoQ % -6.22% -3,085.71% -89.71% -33.33% 36.00% 212.50% - Horiz. % -925.00% -870.83% 29.17% 283.33% 425.00% 312.50% 100.00%
ROE -1.47 % -1.63 % 0.05 % 0.42 % 0.65 % 0.47 % 0.15 % - QoQ % 9.82% -3,360.00% -88.10% -35.38% 38.30% 213.33% - Horiz. % -980.00% -1,086.67% 33.33% 280.00% 433.33% 313.33% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.96 8.58 8.33 8.01 8.22 8.15 8.03 -9.07% QoQ % -18.88% 3.00% 4.00% -2.55% 0.86% 1.49% - Horiz. % 86.67% 106.85% 103.74% 99.75% 102.37% 101.49% 100.00%
EPS -0.31 -0.36 0.01 0.11 0.17 0.12 0.04 - QoQ % 13.89% -3,700.00% -90.91% -35.29% 41.67% 200.00% - Horiz. % -775.00% -900.00% 25.00% 275.00% 425.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2100 0.2200 0.2600 0.2600 0.2600 0.2600 0.2600 -13.24% QoQ % -4.55% -15.38% 0.00% 0.00% 0.00% 0.00% - Horiz. % 80.77% 84.62% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,670 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.38 7.16 6.25 6.01 6.16 6.11 6.02 3.94% QoQ % -10.89% 14.56% 3.99% -2.44% 0.82% 1.50% - Horiz. % 105.98% 118.94% 103.82% 99.83% 102.33% 101.50% 100.00%
EPS -0.28 -0.30 0.01 0.08 0.13 0.09 0.03 - QoQ % 6.67% -3,100.00% -87.50% -38.46% 44.44% 200.00% - Horiz. % -933.33% -1,000.00% 33.33% 266.67% 433.33% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1926 0.1835 0.1950 0.1950 0.1950 0.1950 0.1950 -0.82% QoQ % 4.96% -5.90% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.77% 94.10% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.1400 0.1500 0.2100 0.2000 0.2400 0.2400 0.2250 -
P/RPS 2.01 1.75 2.52 2.50 2.92 2.95 2.80 -19.78% QoQ % 14.86% -30.56% 0.80% -14.38% -1.02% 5.36% - Horiz. % 71.79% 62.50% 90.00% 89.29% 104.29% 105.36% 100.00%
P/EPS -45.35 -41.84 1,785.92 183.03 142.97 196.65 578.03 - QoQ % -8.39% -102.34% 875.75% 28.02% -27.30% -65.98% - Horiz. % -7.85% -7.24% 308.97% 31.66% 24.73% 34.02% 100.00%
EY -2.21 -2.39 0.06 0.55 0.70 0.51 0.17 - QoQ % 7.53% -4,083.33% -89.09% -21.43% 37.25% 200.00% - Horiz. % -1,300.00% -1,405.88% 35.29% 323.53% 411.76% 300.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.89 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.68 0.81 0.77 0.92 0.92 0.87 -15.94% QoQ % -1.47% -16.05% 5.19% -16.30% 0.00% 5.75% - Horiz. % 77.01% 78.16% 93.10% 88.51% 105.75% 105.75% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 14/02/23 29/11/22 29/08/22 - 28/01/22 29/11/21 17/08/21 -
Price 0.1400 0.1450 0.1600 0.2050 0.2150 0.2300 0.2350 -
P/RPS 2.01 1.69 1.92 2.56 2.62 2.82 2.93 -22.16% QoQ % 18.93% -11.98% -25.00% -2.29% -7.09% -3.75% - Horiz. % 68.60% 57.68% 65.53% 87.37% 89.42% 96.25% 100.00%
P/EPS -45.35 -40.44 1,360.70 187.60 128.08 188.45 603.72 - QoQ % -12.14% -102.97% 625.32% 46.47% -32.04% -68.79% - Horiz. % -7.51% -6.70% 225.39% 31.07% 21.22% 31.21% 100.00%
EY -2.21 -2.47 0.07 0.53 0.78 0.53 0.17 - QoQ % 10.53% -3,628.57% -86.79% -32.05% 47.17% 211.76% - Horiz. % -1,300.00% -1,452.94% 41.18% 311.76% 458.82% 311.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.66 0.62 0.79 0.83 0.88 0.90 -17.82% QoQ % 1.52% 6.45% -21.52% -4.82% -5.68% -2.22% - Horiz. % 74.44% 73.33% 68.89% 87.78% 92.22% 97.78% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3Q2022 Rex Financial Result.pdf 
