Highlights

[TEXCHEM] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     58.55%    YoY -     -204.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 845,285 547,889 274,683 1,108,533 824,301 541,910 277,049 110.22%
  QoQ % 54.28% 99.46% -75.22% 34.48% 52.11% 95.60% -
  Horiz. % 305.10% 197.76% 99.15% 400.12% 297.53% 195.60% 100.00%
PBT -916 -888 1,557 7,395 -2,539 -5,367 1,809 -
  QoQ % -3.15% -157.03% -78.95% 391.26% 52.69% -396.68% -
  Horiz. % -50.64% -49.09% 86.07% 408.79% -140.35% -296.68% 100.00%
Tax -7,361 -4,761 -3,008 -13,177 -8,692 -5,110 -2,865 87.48%
  QoQ % -54.61% -58.28% 77.17% -51.60% -70.10% -78.36% -
  Horiz. % 256.93% 166.18% 104.99% 459.93% 303.39% 178.36% 100.00%
NP -8,277 -5,649 -1,451 -5,782 -11,231 -10,477 -1,056 294.09%
  QoQ % -46.52% -289.32% 74.90% 48.52% -7.20% -892.14% -
  Horiz. % 783.81% 534.94% 137.41% 547.54% 1,063.54% 992.14% 100.00%
NP to SH -7,697 -5,614 -2,005 -3,345 -8,069 -6,686 -575 462.88%
  QoQ % -37.10% -180.00% 40.06% 58.55% -20.69% -1,062.78% -
  Horiz. % 1,338.61% 976.35% 348.70% 581.74% 1,403.30% 1,162.78% 100.00%
Tax Rate - % - % 193.19 % 178.19 % - % - % 158.37 % -
  QoQ % 0.00% 0.00% 8.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.99% 112.51% 0.00% 0.00% 100.00%
Total Cost 853,562 553,538 276,134 1,114,315 835,532 552,387 278,105 111.05%
  QoQ % 54.20% 100.46% -75.22% 33.37% 51.26% 98.63% -
  Horiz. % 306.92% 199.04% 99.29% 400.68% 300.44% 198.63% 100.00%
Net Worth 243,902 250,573 253,611 263,871 273,525 275,512 283,854 -9.61%
  QoQ % -2.66% -1.20% -3.89% -3.53% -0.72% -2.94% -
  Horiz. % 85.93% 88.28% 89.35% 92.96% 96.36% 97.06% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 12,409 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 243,902 250,573 253,611 263,871 273,525 275,512 283,854 -9.61%
  QoQ % -2.66% -1.20% -3.89% -3.53% -0.72% -2.94% -
  Horiz. % 85.93% 88.28% 89.35% 92.96% 96.36% 97.06% 100.00%
NOSH 121,508 121,508 121,508 124,099 121,556 121,580 121,612 -0.06%
  QoQ % 0.00% 0.00% -2.09% 2.09% -0.02% -0.03% -
  Horiz. % 99.91% 99.91% 99.91% 102.05% 99.95% 99.97% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.98 % -1.03 % -0.53 % -0.52 % -1.36 % -1.93 % -0.38 % 87.95%
  QoQ % 4.85% -94.34% -1.92% 61.76% 29.53% -407.89% -
  Horiz. % 257.89% 271.05% 139.47% 136.84% 357.89% 507.89% 100.00%
ROE -3.16 % -2.24 % -0.79 % -1.27 % -2.95 % -2.43 % -0.20 % 528.60%
  QoQ % -41.07% -183.54% 37.80% 56.95% -21.40% -1,115.00% -
  Horiz. % 1,580.00% 1,120.00% 395.00% 635.00% 1,475.00% 1,215.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 695.66 450.91 226.06 893.27 678.12 445.72 227.81 110.34%
  QoQ % 54.28% 99.46% -74.69% 31.73% 52.14% 95.65% -
  Horiz. % 305.37% 197.93% 99.23% 392.11% 297.67% 195.65% 100.00%
EPS -6.33 -4.62 -1.65 -2.75 -6.64 -5.50 -0.47 465.18%
  QoQ % -37.01% -180.00% 40.00% 58.58% -20.73% -1,070.21% -
  Horiz. % 1,346.81% 982.98% 351.06% 585.11% 1,412.77% 1,170.21% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0073 2.0622 2.0872 2.1263 2.2502 2.2661 2.3341 -9.56%
  QoQ % -2.66% -1.20% -1.84% -5.51% -0.70% -2.91% -
  Horiz. % 86.00% 88.35% 89.42% 91.10% 96.41% 97.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 681.14 441.49 221.34 893.27 664.23 436.68 223.25 110.22%
  QoQ % 54.28% 99.46% -75.22% 34.48% 52.11% 95.60% -
  Horiz. % 305.10% 197.76% 99.14% 400.12% 297.53% 195.60% 100.00%
EPS -6.20 -4.52 -1.62 -2.75 -6.50 -5.39 -0.46 465.46%
  QoQ % -37.17% -179.01% 41.09% 57.69% -20.59% -1,071.74% -
  Horiz. % 1,347.83% 982.61% 352.17% 597.83% 1,413.04% 1,171.74% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9654 2.0191 2.0436 2.1263 2.2041 2.2201 2.2873 -9.61%
  QoQ % -2.66% -1.20% -3.89% -3.53% -0.72% -2.94% -
  Horiz. % 85.93% 88.27% 89.35% 92.96% 96.36% 97.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8000 0.8250 0.9000 0.9350 1.0000 1.4100 1.4500 -
P/RPS 0.11 0.18 0.40 0.10 0.15 0.32 0.64 -69.05%
  QoQ % -38.89% -55.00% 300.00% -33.33% -53.12% -50.00% -
  Horiz. % 17.19% 28.13% 62.50% 15.62% 23.44% 50.00% 100.00%
P/EPS -12.63 -17.86 -54.54 -34.69 -15.06 -25.64 -306.67 -88.05%
  QoQ % 29.28% 67.25% -57.22% -130.35% 41.26% 91.64% -
  Horiz. % 4.12% 5.82% 17.78% 11.31% 4.91% 8.36% 100.00%
EY -7.92 -5.60 -1.83 -2.88 -6.64 -3.90 -0.33 730.43%
  QoQ % -41.43% -206.01% 36.46% 56.63% -70.26% -1,081.82% -
  Horiz. % 2,400.00% 1,696.97% 554.55% 872.73% 2,012.12% 1,181.82% 100.00%
DY 0.00 0.00 0.00 10.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.40 0.43 0.44 0.44 0.62 0.62 -25.32%
  QoQ % 0.00% -6.98% -2.27% 0.00% -29.03% 0.00% -
  Horiz. % 64.52% 64.52% 69.35% 70.97% 70.97% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 26/04/18 27/02/18 26/10/17 31/07/17 08/05/17 -
Price 0.7300 0.8150 0.8900 0.9300 1.0000 1.2900 1.5000 -
P/RPS 0.10 0.18 0.39 0.10 0.15 0.29 0.66 -71.55%
  QoQ % -44.44% -53.85% 290.00% -33.33% -48.28% -56.06% -
  Horiz. % 15.15% 27.27% 59.09% 15.15% 22.73% 43.94% 100.00%
P/EPS -11.52 -17.64 -53.94 -34.50 -15.06 -23.46 -317.25 -89.01%
  QoQ % 34.69% 67.30% -56.35% -129.08% 35.81% 92.61% -
  Horiz. % 3.63% 5.56% 17.00% 10.87% 4.75% 7.39% 100.00%
EY -8.68 -5.67 -1.85 -2.90 -6.64 -4.26 -0.32 800.97%
  QoQ % -53.09% -206.49% 36.21% 56.33% -55.87% -1,231.25% -
  Horiz. % 2,712.50% 1,771.88% 578.12% 906.25% 2,075.00% 1,331.25% 100.00%
DY 0.00 0.00 0.00 10.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.40 0.43 0.44 0.44 0.57 0.64 -31.83%
  QoQ % -10.00% -6.98% -2.27% 0.00% -22.81% -10.94% -
  Horiz. % 56.25% 62.50% 67.19% 68.75% 68.75% 89.06% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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