[TEXCHEM] QoQ Annualized Quarter Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 937,256 934,989 899,696 895,896 1,058,695 1,046,516 1,037,708 -6.54% QoQ % 0.24% 3.92% 0.42% -15.38% 1.16% 0.85% - Horiz. % 90.32% 90.10% 86.70% 86.33% 102.02% 100.85% 100.00%
PBT 5,926 3,080 4,778 -3,316 2,740 -486 2,442 80.29% QoQ % 92.40% -35.54% 244.09% -221.02% 663.01% -119.93% - Horiz. % 242.67% 126.13% 195.66% -135.79% 112.20% -19.93% 100.00%
Tax -11,131 -10,118 -8,074 -14,624 -5,601 -4,022 -6,262 46.59% QoQ % -10.00% -25.32% 44.79% -161.10% -39.24% 35.76% - Horiz. % 177.75% 161.59% 128.94% 233.54% 89.44% 64.24% 100.00%
NP -5,205 -7,038 -3,296 -17,940 -2,861 -4,509 -3,820 22.84% QoQ % 26.05% -113.55% 81.63% -527.05% 36.55% -18.05% - Horiz. % 136.26% 184.26% 86.28% 469.63% 74.90% 118.05% 100.00%
NP to SH -5,144 -6,549 -4,030 -15,276 -491 -2,709 -1,974 89.04% QoQ % 21.46% -62.51% 73.62% -3,011.20% 81.88% -37.25% - Horiz. % 260.59% 331.78% 204.15% 773.86% 24.87% 137.25% 100.00%
Tax Rate 187.83 % 328.53 % 168.98 % - % 204.42 % - % 256.43 % -18.70% QoQ % -42.83% 94.42% 0.00% 0.00% 0.00% 0.00% - Horiz. % 73.25% 128.12% 65.90% 0.00% 79.72% 0.00% 100.00%
Total Cost 942,461 942,027 902,992 913,836 1,061,556 1,051,025 1,041,528 -6.43% QoQ % 0.05% 4.32% -1.19% -13.92% 1.00% 0.91% - Horiz. % 90.49% 90.45% 86.70% 87.74% 101.92% 100.91% 100.00%
Net Worth 142,874 144,652 124,039 140,025 147,261 145,374 150,912 -3.57% QoQ % -1.23% 16.62% -11.42% -4.91% 1.30% -3.67% - Horiz. % 94.67% 95.85% 82.19% 92.79% 97.58% 96.33% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 4,994 3,304 4,934 - QoQ % 0.00% 0.00% 0.00% 0.00% 51.17% -33.05% - Horiz. % 0.00% 0.00% 0.00% 0.00% 101.21% 66.95% 100.00%
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 142,874 144,652 124,039 140,025 147,261 145,374 150,912 -3.57% QoQ % -1.23% 16.62% -11.42% -4.91% 1.30% -3.67% - Horiz. % 94.67% 95.85% 82.19% 92.79% 97.58% 96.33% 100.00%
NOSH 124,076 124,197 124,039 123,993 124,871 123,902 123,374 0.38% QoQ % -0.10% 0.13% 0.04% -0.70% 0.78% 0.43% - Horiz. % 100.57% 100.67% 100.54% 100.50% 101.21% 100.43% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.56 % -0.75 % -0.37 % -2.00 % -0.27 % -0.43 % -0.37 % 31.72% QoQ % 25.33% -102.70% 81.50% -640.74% 37.21% -16.22% - Horiz. % 151.35% 202.70% 100.00% 540.54% 72.97% 116.22% 100.00%
ROE -3.60 % -4.53 % -3.25 % -10.91 % -0.33 % -1.86 % -1.31 % 95.83% QoQ % 20.53% -39.38% 70.21% -3,206.06% 82.26% -41.98% - Horiz. % 274.81% 345.80% 248.09% 832.82% 25.19% 141.98% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 755.38 752.83 725.33 722.53 847.83 844.63 841.10 -6.90% QoQ % 0.34% 3.79% 0.39% -14.78% 0.38% 0.42% - Horiz. % 89.81% 89.51% 86.24% 85.90% 100.80% 100.42% 100.00%
EPS -4.15 -5.28 -3.26 -12.32 -0.40 -2.19 -1.60 88.45% QoQ % 21.40% -61.96% 73.54% -2,980.00% 81.74% -36.88% - Horiz. % 259.38% 330.00% 203.75% 770.00% 25.00% 136.88% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 2.67 4.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 49.81% -33.25% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 66.75% 100.00%
NAPS 1.1515 1.1647 1.0000 1.1293 1.1793 1.1733 1.2232 -3.94% QoQ % -1.13% 16.47% -11.45% -4.24% 0.51% -4.08% - Horiz. % 94.14% 95.22% 81.75% 92.32% 96.41% 95.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 755.25 753.42 724.98 721.92 853.11 843.29 836.19 -6.54% QoQ % 0.24% 3.92% 0.42% -15.38% 1.16% 0.85% - Horiz. % 90.32% 90.10% 86.70% 86.33% 102.02% 100.85% 100.00%
EPS -4.15 -5.28 -3.25 -12.31 -0.40 -2.18 -1.59 89.24% QoQ % 21.40% -62.46% 73.60% -2,977.50% 81.65% -37.11% - Horiz. % 261.01% 332.08% 204.40% 774.21% 25.16% 137.11% 100.00%
DPS 0.00 0.00 0.00 0.00 4.02 2.66 3.98 - QoQ % 0.00% 0.00% 0.00% 0.00% 51.13% -33.17% - Horiz. % 0.00% 0.00% 0.00% 0.00% 101.01% 66.83% 100.00%
NAPS 1.1513 1.1656 0.9995 1.1283 1.1866 1.1714 1.2161 -3.58% QoQ % -1.23% 16.62% -11.42% -4.91% 1.30% -3.68% - Horiz. % 94.67% 95.85% 82.19% 92.78% 97.57% 96.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.6000 0.6300 0.6500 0.8700 0.8400 0.8500 0.9000 -
P/RPS 0.08 0.08 0.09 0.12 0.10 0.10 0.11 -19.08% QoQ % 0.00% -11.11% -25.00% 20.00% 0.00% -9.09% - Horiz. % 72.73% 72.73% 81.82% 109.09% 90.91% 90.91% 100.00%
P/EPS -14.47 -11.95 -20.01 -7.06 -213.63 -38.87 -56.25 -59.45% QoQ % -21.09% 40.28% -183.43% 96.70% -449.60% 30.90% - Horiz. % 25.72% 21.24% 35.57% 12.55% 379.79% 69.10% 100.00%
EY -6.91 -8.37 -5.00 -14.16 -0.47 -2.57 -1.78 146.40% QoQ % 17.44% -67.40% 64.69% -2,912.77% 81.71% -44.38% - Horiz. % 388.20% 470.22% 280.90% 795.51% 26.40% 144.38% 100.00%
DY 0.00 0.00 0.00 0.00 4.76 3.14 4.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 51.59% -29.28% - Horiz. % 0.00% 0.00% 0.00% 0.00% 107.21% 70.72% 100.00%
P/NAPS 0.52 0.54 0.65 0.77 0.71 0.72 0.74 -20.91% QoQ % -3.70% -16.92% -15.58% 8.45% -1.39% -2.70% - Horiz. % 70.27% 72.97% 87.84% 104.05% 95.95% 97.30% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/10/11 27/07/11 29/04/11 24/02/11 28/10/10 29/07/10 -
Price 0.5900 0.6200 0.6400 0.7700 0.7800 0.8000 0.8200 -
P/RPS 0.08 0.08 0.09 0.11 0.09 0.09 0.10 -13.79% QoQ % 0.00% -11.11% -18.18% 22.22% 0.00% -10.00% - Horiz. % 80.00% 80.00% 90.00% 110.00% 90.00% 90.00% 100.00%
P/EPS -14.23 -11.76 -19.70 -6.25 -198.37 -36.59 -51.25 -57.34% QoQ % -21.00% 40.30% -215.20% 96.85% -442.14% 28.60% - Horiz. % 27.77% 22.95% 38.44% 12.20% 387.06% 71.40% 100.00%
EY -7.03 -8.51 -5.08 -16.00 -0.50 -2.73 -1.95 134.57% QoQ % 17.39% -67.52% 68.25% -3,100.00% 81.68% -40.00% - Horiz. % 360.51% 436.41% 260.51% 820.51% 25.64% 140.00% 100.00%
DY 0.00 0.00 0.00 0.00 5.13 3.33 4.88 - QoQ % 0.00% 0.00% 0.00% 0.00% 54.05% -31.76% - Horiz. % 0.00% 0.00% 0.00% 0.00% 105.12% 68.24% 100.00%
P/NAPS 0.51 0.53 0.64 0.68 0.66 0.68 0.67 -16.59% QoQ % -3.77% -17.19% -5.88% 3.03% -2.94% 1.49% - Horiz. % 76.12% 79.10% 95.52% 101.49% 98.51% 101.49% 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
TRB Q1 2011 IFR.pdf 
