[TEXCHEM] QoQ Annualized Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,022,663 1,010,649 952,928 964,936 953,615 955,449 967,528 3.75% QoQ % 1.19% 6.06% -1.24% 1.19% -0.19% -1.25% - Horiz. % 105.70% 104.46% 98.49% 99.73% 98.56% 98.75% 100.00%
PBT 3,538 3,261 5,714 9,464 12,003 13,953 18,382 -66.56% QoQ % 8.48% -42.92% -39.62% -21.15% -13.98% -24.09% - Horiz. % 19.25% 17.74% 31.08% 51.49% 65.30% 75.91% 100.00%
Tax -6,821 -6,795 -7,604 -9,784 -9,265 -7,830 -5,748 12.05% QoQ % -0.37% 10.63% 22.28% -5.60% -18.32% -36.23% - Horiz. % 118.67% 118.23% 132.29% 170.22% 161.19% 136.23% 100.00%
NP -3,283 -3,534 -1,890 -320 2,738 6,122 12,634 - QoQ % 7.12% -87.02% -490.62% -111.69% -55.28% -51.54% - Horiz. % -25.99% -27.98% -14.96% -2.53% 21.67% 48.46% 100.00%
NP to SH 1,184 761 2,386 3,708 8,499 11,766 18,660 -84.01% QoQ % 55.52% -68.09% -35.65% -56.37% -27.77% -36.94% - Horiz. % 6.35% 4.08% 12.79% 19.87% 45.55% 63.06% 100.00%
Tax Rate 192.79 % 208.38 % 133.08 % 103.38 % 77.19 % 56.12 % 31.27 % 235.12% QoQ % -7.48% 56.58% 28.73% 33.93% 37.54% 79.47% - Horiz. % 616.53% 666.39% 425.58% 330.60% 246.85% 179.47% 100.00%
Total Cost 1,025,946 1,014,183 954,818 965,256 950,877 949,326 954,894 4.89% QoQ % 1.16% 6.22% -1.08% 1.51% 0.16% -0.58% - Horiz. % 107.44% 106.21% 99.99% 101.09% 99.58% 99.42% 100.00%
Net Worth 191,533 185,044 178,987 179,993 179,027 180,377 196,808 -1.79% QoQ % 3.51% 3.38% -0.56% 0.54% -0.75% -8.35% - Horiz. % 97.32% 94.02% 90.95% 91.46% 90.97% 91.65% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 191,533 185,044 178,987 179,993 179,027 180,377 196,808 -1.79% QoQ % 3.51% 3.38% -0.56% 0.54% -0.75% -8.35% - Horiz. % 97.32% 94.02% 90.95% 91.46% 90.97% 91.65% 100.00%
NOSH 124,615 124,099 124,099 124,099 124,126 124,099 124,099 0.28% QoQ % 0.42% 0.00% 0.00% -0.02% 0.02% 0.00% - Horiz. % 100.42% 100.00% 100.00% 100.00% 100.02% 100.00% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.32 % -0.35 % -0.20 % -0.03 % 0.29 % 0.64 % 1.31 % - QoQ % 8.57% -75.00% -566.67% -110.34% -54.69% -51.15% - Horiz. % -24.43% -26.72% -15.27% -2.29% 22.14% 48.85% 100.00%
ROE 0.62 % 0.41 % 1.33 % 2.06 % 4.75 % 6.52 % 9.48 % -83.69% QoQ % 51.22% -69.17% -35.44% -56.63% -27.15% -31.22% - Horiz. % 6.54% 4.32% 14.03% 21.73% 50.11% 68.78% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 820.66 814.39 767.88 777.55 768.26 769.91 779.64 3.47% QoQ % 0.77% 6.06% -1.24% 1.21% -0.21% -1.25% - Horiz. % 105.26% 104.46% 98.49% 99.73% 98.54% 98.75% 100.00%
EPS 0.95 0.61 1.92 3.00 6.85 9.48 15.04 -84.06% QoQ % 55.74% -68.23% -36.00% -56.20% -27.74% -36.97% - Horiz. % 6.32% 4.06% 12.77% 19.95% 45.55% 63.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5370 1.4911 1.4423 1.4504 1.4423 1.4535 1.5859 -2.06% QoQ % 3.08% 3.38% -0.56% 0.56% -0.77% -8.35% - Horiz. % 96.92% 94.02% 90.95% 91.46% 90.95% 91.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 824.07 814.39 767.88 777.55 768.43 769.91 779.64 3.75% QoQ % 1.19% 6.06% -1.24% 1.19% -0.19% -1.25% - Horiz. % 105.70% 104.46% 98.49% 99.73% 98.56% 98.75% 100.00%
EPS 0.95 0.61 1.92 3.00 6.85 9.48 15.04 -84.06% QoQ % 55.74% -68.23% -36.00% -56.20% -27.74% -36.97% - Horiz. % 6.32% 4.06% 12.77% 19.95% 45.55% 63.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5434 1.4911 1.4423 1.4504 1.4426 1.4535 1.5859 -1.79% QoQ % 3.51% 3.38% -0.56% 0.54% -0.75% -8.35% - Horiz. % 97.32% 94.02% 90.95% 91.46% 90.96% 91.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.9850 0.8050 0.7700 0.7300 0.8400 0.8550 0.7200 -
P/RPS 0.12 0.10 0.10 0.09 0.11 0.11 0.09 21.08% QoQ % 20.00% 0.00% 11.11% -18.18% 0.00% 22.22% - Horiz. % 133.33% 111.11% 111.11% 100.00% 122.22% 122.22% 100.00%
P/EPS 103.67 131.22 40.05 24.43 12.27 9.02 4.79 672.29% QoQ % -21.00% 227.64% 63.94% 99.10% 36.03% 88.31% - Horiz. % 2,164.30% 2,739.46% 836.12% 510.02% 256.16% 188.31% 100.00%
EY 0.96 0.76 2.50 4.09 8.15 11.09 20.88 -87.09% QoQ % 26.32% -69.60% -38.88% -49.82% -26.51% -46.89% - Horiz. % 4.60% 3.64% 11.97% 19.59% 39.03% 53.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.64 0.54 0.53 0.50 0.58 0.59 0.45 26.39% QoQ % 18.52% 1.89% 6.00% -13.79% -1.69% 31.11% - Horiz. % 142.22% 120.00% 117.78% 111.11% 128.89% 131.11% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 24/07/14 29/04/14 26/02/14 30/10/13 31/07/13 -
Price 1.3700 0.7900 0.7950 0.7400 0.8450 0.9150 0.7600 -
P/RPS 0.17 0.10 0.10 0.10 0.11 0.12 0.10 42.30% QoQ % 70.00% 0.00% 0.00% -9.09% -8.33% 20.00% - Horiz. % 170.00% 100.00% 100.00% 100.00% 110.00% 120.00% 100.00%
P/EPS 144.19 128.77 41.35 24.77 12.34 9.65 5.05 828.49% QoQ % 11.97% 211.41% 66.94% 100.73% 27.88% 91.09% - Horiz. % 2,855.25% 2,549.90% 818.81% 490.50% 244.36% 191.09% 100.00%
EY 0.69 0.78 2.42 4.04 8.10 10.36 19.78 -89.26% QoQ % -11.54% -67.77% -40.10% -50.12% -21.81% -47.62% - Horiz. % 3.49% 3.94% 12.23% 20.42% 40.95% 52.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 0.53 0.55 0.51 0.59 0.63 0.48 50.76% QoQ % 67.92% -3.64% 7.84% -13.56% -6.35% 31.25% - Horiz. % 185.42% 110.42% 114.58% 106.25% 122.92% 131.25% 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 IFR Q1 2014.pdf 
