[TEXCHEM] QoQ Annualized Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,134,545 1,126,004 1,119,924 1,143,360 1,131,733 1,127,046 1,095,778 2.34% QoQ % 0.76% 0.54% -2.05% 1.03% 0.42% 2.85% - Horiz. % 103.54% 102.76% 102.20% 104.34% 103.28% 102.85% 100.00%
PBT 833 -2,353 -6,340 22,848 4,895 -1,221 -1,776 - QoQ % 135.40% 62.88% -127.75% 366.76% 500.79% 31.23% - Horiz. % -46.90% 132.51% 356.98% -1,286.49% -275.62% 68.77% 100.00%
Tax -8,256 -6,216 -7,186 -9,712 -11,235 -9,814 -9,522 -9.05% QoQ % -32.82% 13.50% 26.01% 13.56% -14.47% -3.07% - Horiz. % 86.70% 65.28% 75.47% 102.00% 117.99% 103.07% 100.00%
NP -7,423 -8,569 -13,526 13,136 -6,340 -11,036 -11,298 -24.37% QoQ % 13.38% 36.65% -202.97% 307.19% 42.55% 2.32% - Horiz. % 65.70% 75.85% 119.72% -116.27% 56.12% 97.68% 100.00%
NP to SH -6,882 -8,014 -11,616 9,696 -6,752 -10,262 -11,228 -27.78% QoQ % 14.13% 31.00% -219.80% 243.60% 34.21% 8.60% - Horiz. % 61.29% 71.38% 103.46% -86.36% 60.14% 91.40% 100.00%
Tax Rate 991.12 % - % - % 42.51 % 229.52 % - % - % - QoQ % 0.00% 0.00% 0.00% -81.48% 0.00% 0.00% - Horiz. % 431.82% 0.00% 0.00% 18.52% 100.00% - -
Total Cost 1,141,968 1,134,573 1,133,450 1,130,224 1,138,073 1,138,082 1,107,076 2.08% QoQ % 0.65% 0.10% 0.29% -0.69% -0.00% 2.80% - Horiz. % 103.15% 102.48% 102.38% 102.09% 102.80% 102.80% 100.00%
Net Worth 236,104 237,017 236,440 242,238 244,765 243,902 250,573 -3.88% QoQ % -0.39% 0.24% -2.39% -1.03% 0.35% -2.66% - Horiz. % 94.23% 94.59% 94.36% 96.67% 97.68% 97.34% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 236,104 237,017 236,440 242,238 244,765 243,902 250,573 -3.88% QoQ % -0.39% 0.24% -2.39% -1.03% 0.35% -2.66% - Horiz. % 94.23% 94.59% 94.36% 96.67% 97.68% 97.34% 100.00%
NOSH 121,042 121,193 121,289 121,508 121,508 121,508 121,508 -0.26% QoQ % -0.12% -0.08% -0.18% 0.00% 0.00% 0.00% - Horiz. % 99.62% 99.74% 99.82% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.65 % -0.76 % -1.21 % 1.15 % -0.56 % -0.98 % -1.03 % -26.37% QoQ % 14.47% 37.19% -205.22% 305.36% 42.86% 4.85% - Horiz. % 63.11% 73.79% 117.48% -111.65% 54.37% 95.15% 100.00%
ROE -2.91 % -3.38 % -4.91 % 4.00 % -2.76 % -4.21 % -4.48 % -24.94% QoQ % 13.91% 31.16% -222.75% 244.93% 34.44% 6.03% - Horiz. % 64.96% 75.45% 109.60% -89.29% 61.61% 93.97% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 937.32 929.10 923.35 940.98 931.41 927.55 901.82 2.60% QoQ % 0.88% 0.62% -1.87% 1.03% 0.42% 2.85% - Horiz. % 103.94% 103.02% 102.39% 104.34% 103.28% 102.85% 100.00%
EPS -5.69 -6.61 -9.58 7.96 -5.56 -8.44 -9.24 -27.55% QoQ % 13.92% 31.00% -220.35% 243.17% 34.12% 8.66% - Horiz. % 61.58% 71.54% 103.68% -86.15% 60.17% 91.34% 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 1.9506 1.9557 1.9494 1.9936 2.0144 2.0073 2.0622 -3.63% QoQ % -0.26% 0.32% -2.22% -1.03% 0.35% -2.66% - Horiz. % 94.59% 94.84% 94.53% 96.67% 97.68% 97.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 914.23 907.34 902.44 921.33 911.96 908.18 882.99 2.34% QoQ % 0.76% 0.54% -2.05% 1.03% 0.42% 2.85% - Horiz. % 103.54% 102.76% 102.20% 104.34% 103.28% 102.85% 100.00%
EPS -5.55 -6.46 -9.36 7.81 -5.44 -8.27 -9.05 -27.75% QoQ % 14.09% 30.98% -219.85% 243.57% 34.22% 8.62% - Horiz. % 61.33% 71.38% 103.43% -86.30% 60.11% 91.38% 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 1.9025 1.9099 1.9053 1.9520 1.9723 1.9654 2.0191 -3.88% QoQ % -0.39% 0.24% -2.39% -1.03% 0.35% -2.66% - Horiz. % 94.23% 94.59% 94.36% 96.68% 97.68% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4850 0.4000 0.6200 0.7000 0.7200 0.8000 0.8250 -
P/RPS 0.05 0.04 0.07 0.07 0.08 0.09 0.09 -32.35% QoQ % 25.00% -42.86% 0.00% -12.50% -11.11% 0.00% - Horiz. % 55.56% 44.44% 77.78% 77.78% 88.89% 100.00% 100.00%
P/EPS -8.53 -6.05 -6.47 8.77 -12.96 -9.47 -8.93 -3.00% QoQ % -40.99% 6.49% -173.77% 167.67% -36.85% -6.05% - Horiz. % 95.52% 67.75% 72.45% -98.21% 145.13% 106.05% 100.00%
EY -11.72 -16.53 -15.45 11.40 -7.72 -10.56 -11.20 3.06% QoQ % 29.10% -6.99% -235.53% 247.67% 26.89% 5.71% - Horiz. % 104.64% 147.59% 137.95% -101.79% 68.93% 94.29% 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 0.25 0.20 0.32 0.35 0.36 0.40 0.40 -26.84% QoQ % 25.00% -37.50% -8.57% -2.78% -10.00% 0.00% - Horiz. % 62.50% 50.00% 80.00% 87.50% 90.00% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 24/10/19 23/07/19 24/04/19 21/02/19 25/10/18 26/07/18 -
Price 0.4700 0.4000 0.6000 0.6100 0.6300 0.7300 0.8150 -
P/RPS 0.05 0.04 0.06 0.06 0.07 0.08 0.09 -32.35% QoQ % 25.00% -33.33% 0.00% -14.29% -12.50% -11.11% - Horiz. % 55.56% 44.44% 66.67% 66.67% 77.78% 88.89% 100.00%
P/EPS -8.27 -6.05 -6.26 7.64 -11.34 -8.64 -8.82 -4.19% QoQ % -36.69% 3.35% -181.94% 167.37% -31.25% 2.04% - Horiz. % 93.76% 68.59% 70.98% -86.62% 128.57% 97.96% 100.00%
EY -12.10 -16.53 -15.96 13.08 -8.82 -11.57 -11.34 4.41% QoQ % 26.80% -3.57% -222.02% 248.30% 23.77% -2.03% - Horiz. % 106.70% 145.77% 140.74% -115.34% 77.78% 102.03% 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 0.24 0.20 0.31 0.31 0.31 0.36 0.40 -28.80% QoQ % 20.00% -35.48% 0.00% 0.00% -13.89% -10.00% - Horiz. % 60.00% 50.00% 77.50% 77.50% 77.50% 90.00% 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 2019.pdf 
