[TEXCHEM] QoQ Cumulative Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 285,840 1,131,733 845,285 547,889 274,683 1,108,533 824,301 -50.67% QoQ % -74.74% 33.89% 54.28% 99.46% -75.22% 34.48% - Horiz. % 34.68% 137.30% 102.55% 66.47% 33.32% 134.48% 100.00%
PBT 5,712 4,895 -916 -888 1,557 7,395 -2,539 - QoQ % 16.69% 634.39% -3.15% -157.03% -78.95% 391.26% - Horiz. % -224.97% -192.79% 36.08% 34.97% -61.32% -291.26% 100.00%
Tax -2,428 -11,235 -7,361 -4,761 -3,008 -13,177 -8,692 -57.30% QoQ % 78.39% -52.63% -54.61% -58.28% 77.17% -51.60% - Horiz. % 27.93% 129.26% 84.69% 54.77% 34.61% 151.60% 100.00%
NP 3,284 -6,340 -8,277 -5,649 -1,451 -5,782 -11,231 - QoQ % 151.80% 23.40% -46.52% -289.32% 74.90% 48.52% - Horiz. % -29.24% 56.45% 73.70% 50.30% 12.92% 51.48% 100.00%
NP to SH 2,424 -6,752 -7,697 -5,614 -2,005 -3,345 -8,069 - QoQ % 135.90% 12.28% -37.10% -180.00% 40.06% 58.55% - Horiz. % -30.04% 83.68% 95.39% 69.57% 24.85% 41.45% 100.00%
Tax Rate 42.51 % 229.52 % - % - % 193.19 % 178.19 % - % - QoQ % -81.48% 0.00% 0.00% 0.00% 8.42% 0.00% - Horiz. % 23.86% 128.81% 0.00% 0.00% 108.42% 100.00% -
Total Cost 282,556 1,138,073 853,562 553,538 276,134 1,114,315 835,532 -51.49% QoQ % -75.17% 33.33% 54.20% 100.46% -75.22% 33.37% - Horiz. % 33.82% 136.21% 102.16% 66.25% 33.05% 133.37% 100.00%
Net Worth 242,238 244,765 243,902 250,573 253,611 263,871 273,525 -7.79% QoQ % -1.03% 0.35% -2.66% -1.20% -3.89% -3.53% - Horiz. % 88.56% 89.49% 89.17% 91.61% 92.72% 96.47% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 12,409 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 242,238 244,765 243,902 250,573 253,611 263,871 273,525 -7.79% QoQ % -1.03% 0.35% -2.66% -1.20% -3.89% -3.53% - Horiz. % 88.56% 89.49% 89.17% 91.61% 92.72% 96.47% 100.00%
NOSH 121,508 121,508 121,508 121,508 121,508 124,099 121,556 -0.03% QoQ % 0.00% 0.00% 0.00% 0.00% -2.09% 2.09% - Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 102.09% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.15 % -0.56 % -0.98 % -1.03 % -0.53 % -0.52 % -1.36 % - QoQ % 305.36% 42.86% 4.85% -94.34% -1.92% 61.76% - Horiz. % -84.56% 41.18% 72.06% 75.74% 38.97% 38.24% 100.00%
ROE 1.00 % -2.76 % -3.16 % -2.24 % -0.79 % -1.27 % -2.95 % - QoQ % 136.23% 12.66% -41.07% -183.54% 37.80% 56.95% - Horiz. % -33.90% 93.56% 107.12% 75.93% 26.78% 43.05% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 235.24 931.41 695.66 450.91 226.06 893.27 678.12 -50.66% QoQ % -74.74% 33.89% 54.28% 99.46% -74.69% 31.73% - Horiz. % 34.69% 137.35% 102.59% 66.49% 33.34% 131.73% 100.00%
EPS 1.99 -5.56 -6.33 -4.62 -1.65 -2.75 -6.64 - QoQ % 135.79% 12.16% -37.01% -180.00% 40.00% 58.58% - Horiz. % -29.97% 83.73% 95.33% 69.58% 24.85% 41.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9936 2.0144 2.0073 2.0622 2.0872 2.1263 2.2502 -7.76% QoQ % -1.03% 0.35% -2.66% -1.20% -1.84% -5.51% - Horiz. % 88.60% 89.52% 89.21% 91.65% 92.76% 94.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 230.33 911.96 681.14 441.49 221.34 893.27 664.23 -50.67% QoQ % -74.74% 33.89% 54.28% 99.46% -75.22% 34.48% - Horiz. % 34.68% 137.30% 102.55% 66.47% 33.32% 134.48% 100.00%
EPS 1.95 -5.44 -6.20 -4.52 -1.62 -2.75 -6.50 - QoQ % 135.85% 12.26% -37.17% -179.01% 41.09% 57.69% - Horiz. % -30.00% 83.69% 95.38% 69.54% 24.92% 42.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9520 1.9723 1.9654 2.0191 2.0436 2.1263 2.2041 -7.79% QoQ % -1.03% 0.35% -2.66% -1.20% -3.89% -3.53% - Horiz. % 88.56% 89.48% 89.17% 91.61% 92.72% 96.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.7000 0.7200 0.8000 0.8250 0.9000 0.9350 1.0000 -
P/RPS 0.30 0.08 0.11 0.18 0.40 0.10 0.15 58.81% QoQ % 275.00% -27.27% -38.89% -55.00% 300.00% -33.33% - Horiz. % 200.00% 53.33% 73.33% 120.00% 266.67% 66.67% 100.00%
P/EPS 35.09 -12.96 -12.63 -17.86 -54.54 -34.69 -15.06 - QoQ % 370.76% -2.61% 29.28% 67.25% -57.22% -130.35% - Horiz. % -233.00% 86.06% 83.86% 118.59% 362.15% 230.35% 100.00%
EY 2.85 -7.72 -7.92 -5.60 -1.83 -2.88 -6.64 - QoQ % 136.92% 2.53% -41.43% -206.01% 36.46% 56.63% - Horiz. % -42.92% 116.27% 119.28% 84.34% 27.56% 43.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.35 0.36 0.40 0.40 0.43 0.44 0.44 -14.16% QoQ % -2.78% -10.00% 0.00% -6.98% -2.27% 0.00% - Horiz. % 79.55% 81.82% 90.91% 90.91% 97.73% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/04/19 21/02/19 25/10/18 26/07/18 26/04/18 27/02/18 26/10/17 -
Price 0.6100 0.6300 0.7300 0.8150 0.8900 0.9300 1.0000 -
P/RPS 0.26 0.07 0.10 0.18 0.39 0.10 0.15 44.34% QoQ % 271.43% -30.00% -44.44% -53.85% 290.00% -33.33% - Horiz. % 173.33% 46.67% 66.67% 120.00% 260.00% 66.67% 100.00%
P/EPS 30.58 -11.34 -11.52 -17.64 -53.94 -34.50 -15.06 - QoQ % 369.66% 1.56% 34.69% 67.30% -56.35% -129.08% - Horiz. % -203.05% 75.30% 76.49% 117.13% 358.17% 229.08% 100.00%
EY 3.27 -8.82 -8.68 -5.67 -1.85 -2.90 -6.64 - QoQ % 137.07% -1.61% -53.09% -206.49% 36.21% 56.33% - Horiz. % -49.25% 132.83% 130.72% 85.39% 27.86% 43.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.31 0.36 0.40 0.43 0.44 0.44 -20.84% QoQ % 0.00% -13.89% -10.00% -6.98% -2.27% 0.00% - Horiz. % 70.45% 70.45% 81.82% 90.91% 97.73% 100.00% 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 Q2 2018.pdf 
