Highlights

[TEXCHEM] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     67.60%    YoY -     89.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 895,896 1,058,695 1,046,516 1,037,708 998,576 1,016,983 1,018,392 -8.20%
  QoQ % -15.38% 1.16% 0.85% 3.92% -1.81% -0.14% -
  Horiz. % 87.97% 103.96% 102.76% 101.90% 98.05% 99.86% 100.00%
PBT -3,316 2,740 -486 2,442 596 -5,213 -6,869 -38.49%
  QoQ % -221.02% 663.01% -119.93% 309.73% 111.43% 24.11% -
  Horiz. % 48.27% -39.89% 7.08% -35.55% -8.68% 75.89% 100.00%
Tax -14,624 -5,601 -4,022 -6,262 -8,084 -5,310 -5,490 92.26%
  QoQ % -161.10% -39.24% 35.76% 22.54% -52.24% 3.29% -
  Horiz. % 266.34% 102.01% 73.26% 114.05% 147.23% 96.71% 100.00%
NP -17,940 -2,861 -4,509 -3,820 -7,488 -10,523 -12,360 28.22%
  QoQ % -527.05% 36.55% -18.05% 48.99% 28.84% 14.86% -
  Horiz. % 145.15% 23.15% 36.48% 30.91% 60.58% 85.14% 100.00%
NP to SH -15,276 -491 -2,709 -1,974 -6,092 -9,256 -10,929 25.04%
  QoQ % -3,011.20% 81.88% -37.25% 67.60% 34.18% 15.31% -
  Horiz. % 139.77% 4.49% 24.79% 18.06% 55.74% 84.69% 100.00%
Tax Rate - % 204.42 % - % 256.43 % 1,356.38 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -81.09% 0.00% 0.00% -
  Horiz. % 0.00% 15.07% 0.00% 18.91% 100.00% - -
Total Cost 913,836 1,061,556 1,051,025 1,041,528 1,006,064 1,027,506 1,030,752 -7.72%
  QoQ % -13.92% 1.00% 0.91% 3.53% -2.09% -0.31% -
  Horiz. % 88.66% 102.99% 101.97% 101.05% 97.60% 99.69% 100.00%
Net Worth 140,025 147,261 145,374 150,912 151,557 156,939 160,512 -8.71%
  QoQ % -4.91% 1.30% -3.67% -0.43% -3.43% -2.23% -
  Horiz. % 87.24% 91.74% 90.57% 94.02% 94.42% 97.77% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,994 3,304 4,934 - 6,208 4,967 -
  QoQ % 0.00% 51.17% -33.05% 0.00% 0.00% 24.97% -
  Horiz. % 0.00% 100.54% 66.51% 99.34% 0.00% 124.97% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 140,025 147,261 145,374 150,912 151,557 156,939 160,512 -8.71%
  QoQ % -4.91% 1.30% -3.67% -0.43% -3.43% -2.23% -
  Horiz. % 87.24% 91.74% 90.57% 94.02% 94.42% 97.77% 100.00%
NOSH 123,993 124,871 123,902 123,374 123,821 124,170 124,196 -0.11%
  QoQ % -0.70% 0.78% 0.43% -0.36% -0.28% -0.02% -
  Horiz. % 99.84% 100.54% 99.76% 99.34% 99.70% 99.98% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.00 % -0.27 % -0.43 % -0.37 % -0.75 % -1.03 % -1.21 % 39.84%
  QoQ % -640.74% 37.21% -16.22% 50.67% 27.18% 14.88% -
  Horiz. % 165.29% 22.31% 35.54% 30.58% 61.98% 85.12% 100.00%
ROE -10.91 % -0.33 % -1.86 % -1.31 % -4.02 % -5.90 % -6.81 % 36.95%
  QoQ % -3,206.06% 82.26% -41.98% 67.41% 31.86% 13.36% -
  Horiz. % 160.21% 4.85% 27.31% 19.24% 59.03% 86.64% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 722.53 847.83 844.63 841.10 806.47 819.02 819.98 -8.10%
  QoQ % -14.78% 0.38% 0.42% 4.29% -1.53% -0.12% -
  Horiz. % 88.12% 103.40% 103.01% 102.58% 98.35% 99.88% 100.00%
EPS -12.32 -0.40 -2.19 -1.60 -4.92 -7.46 -8.80 25.17%
  QoQ % -2,980.00% 81.74% -36.88% 67.48% 34.05% 15.23% -
  Horiz. % 140.00% 4.55% 24.89% 18.18% 55.91% 84.77% 100.00%
DPS 0.00 4.00 2.67 4.00 0.00 5.00 4.00 -
  QoQ % 0.00% 49.81% -33.25% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 100.00% 66.75% 100.00% 0.00% 125.00% 100.00%
NAPS 1.1293 1.1793 1.1733 1.2232 1.2240 1.2639 1.2924 -8.61%
  QoQ % -4.24% 0.51% -4.08% -0.07% -3.16% -2.21% -
  Horiz. % 87.38% 91.25% 90.78% 94.65% 94.71% 97.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 721.92 853.11 843.29 836.19 804.66 819.49 820.63 -8.20%
  QoQ % -15.38% 1.16% 0.85% 3.92% -1.81% -0.14% -
  Horiz. % 87.97% 103.96% 102.76% 101.90% 98.05% 99.86% 100.00%
EPS -12.31 -0.40 -2.18 -1.59 -4.91 -7.46 -8.81 25.01%
  QoQ % -2,977.50% 81.65% -37.11% 67.62% 34.18% 15.32% -
  Horiz. % 139.73% 4.54% 24.74% 18.05% 55.73% 84.68% 100.00%
DPS 0.00 4.02 2.66 3.98 0.00 5.00 4.00 -
  QoQ % 0.00% 51.13% -33.17% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 100.50% 66.50% 99.50% 0.00% 125.00% 100.00%
NAPS 1.1283 1.1866 1.1714 1.2161 1.2213 1.2646 1.2934 -8.71%
  QoQ % -4.91% 1.30% -3.68% -0.43% -3.42% -2.23% -
  Horiz. % 87.24% 91.74% 90.57% 94.02% 94.43% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.8700 0.8400 0.8500 0.9000 0.9800 0.9600 0.9200 -
P/RPS 0.12 0.10 0.10 0.11 0.12 0.12 0.11 5.98%
  QoQ % 20.00% 0.00% -9.09% -8.33% 0.00% 9.09% -
  Horiz. % 109.09% 90.91% 90.91% 100.00% 109.09% 109.09% 100.00%
P/EPS -7.06 -213.63 -38.87 -56.25 -19.92 -12.88 -10.45 -23.02%
  QoQ % 96.70% -449.60% 30.90% -182.38% -54.66% -23.25% -
  Horiz. % 67.56% 2,044.31% 371.96% 538.28% 190.62% 123.25% 100.00%
EY -14.16 -0.47 -2.57 -1.78 -5.02 -7.76 -9.57 29.88%
  QoQ % -2,912.77% 81.71% -44.38% 64.54% 35.31% 18.91% -
  Horiz. % 147.96% 4.91% 26.85% 18.60% 52.46% 81.09% 100.00%
DY 0.00 4.76 3.14 4.44 0.00 5.21 4.35 -
  QoQ % 0.00% 51.59% -29.28% 0.00% 0.00% 19.77% -
  Horiz. % 0.00% 109.43% 72.18% 102.07% 0.00% 119.77% 100.00%
P/NAPS 0.77 0.71 0.72 0.74 0.80 0.76 0.71 5.56%
  QoQ % 8.45% -1.39% -2.70% -7.50% 5.26% 7.04% -
  Horiz. % 108.45% 100.00% 101.41% 104.23% 112.68% 107.04% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 29/04/11 24/02/11 28/10/10 29/07/10 29/04/10 25/02/10 30/10/09 -
Price 0.7700 0.7800 0.8000 0.8200 0.9000 0.9300 0.9400 -
P/RPS 0.11 0.09 0.09 0.10 0.11 0.11 0.11 -
  QoQ % 22.22% 0.00% -10.00% -9.09% 0.00% 0.00% -
  Horiz. % 100.00% 81.82% 81.82% 90.91% 100.00% 100.00% 100.00%
P/EPS -6.25 -198.37 -36.59 -51.25 -18.29 -12.48 -10.68 -30.06%
  QoQ % 96.85% -442.14% 28.60% -180.21% -46.55% -16.85% -
  Horiz. % 58.52% 1,857.40% 342.60% 479.87% 171.25% 116.85% 100.00%
EY -16.00 -0.50 -2.73 -1.95 -5.47 -8.02 -9.36 43.01%
  QoQ % -3,100.00% 81.68% -40.00% 64.35% 31.80% 14.32% -
  Horiz. % 170.94% 5.34% 29.17% 20.83% 58.44% 85.68% 100.00%
DY 0.00 5.13 3.33 4.88 0.00 5.38 4.26 -
  QoQ % 0.00% 54.05% -31.76% 0.00% 0.00% 26.29% -
  Horiz. % 0.00% 120.42% 78.17% 114.55% 0.00% 126.29% 100.00%
P/NAPS 0.68 0.66 0.68 0.67 0.74 0.74 0.73 -4.62%
  QoQ % 3.03% -2.94% 1.49% -9.46% 0.00% 1.37% -
  Horiz. % 93.15% 90.41% 93.15% 91.78% 101.37% 101.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS