Highlights

[TEXCHEM] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 03-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -99.66%    YoY -     114.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 953,615 716,587 483,764 234,390 1,010,723 769,970 517,443 50.15%
  QoQ % 33.08% 48.13% 106.39% -76.81% 31.27% 48.80% -
  Horiz. % 184.29% 138.49% 93.49% 45.30% 195.33% 148.80% 100.00%
PBT 12,003 10,465 9,191 -335 -21,025 5,346 3,757 116.46%
  QoQ % 14.70% 13.86% 2,843.58% 98.41% -493.28% 42.29% -
  Horiz. % 319.48% 278.55% 244.64% -8.92% -559.62% 142.29% 100.00%
Tax -9,265 -5,873 -2,874 -944 69,766 -4,958 -3,741 82.75%
  QoQ % -57.76% -104.35% -204.45% -101.35% 1,507.14% -32.53% -
  Horiz. % 247.66% 156.99% 76.82% 25.23% -1,864.90% 132.53% 100.00%
NP 2,738 4,592 6,317 -1,279 48,741 388 16 2,953.57%
  QoQ % -40.37% -27.31% 593.90% -102.62% 12,462.11% 2,325.00% -
  Horiz. % 17,112.50% 28,700.00% 39,481.25% -7,993.75% 304,631.25% 2,425.00% 100.00%
NP to SH 8,499 8,825 9,330 168 49,368 178 663 445.19%
  QoQ % -3.69% -5.41% 5,453.57% -99.66% 27,634.83% -73.15% -
  Horiz. % 1,281.90% 1,331.07% 1,407.24% 25.34% 7,446.15% 26.85% 100.00%
Tax Rate 77.19 % 56.12 % 31.27 % - % - % 92.74 % 99.57 % -15.57%
  QoQ % 37.54% 79.47% 0.00% 0.00% 0.00% -6.86% -
  Horiz. % 77.52% 56.36% 31.41% 0.00% 0.00% 93.14% 100.00%
Total Cost 950,877 711,995 477,447 235,669 961,982 769,582 517,427 49.87%
  QoQ % 33.55% 49.13% 102.59% -75.50% 25.00% 48.73% -
  Horiz. % 183.77% 137.60% 92.27% 45.55% 185.92% 148.73% 100.00%
Net Worth 179,027 180,377 196,808 187,302 185,637 141,311 144,140 15.50%
  QoQ % -0.75% -8.35% 5.08% 0.90% 31.37% -1.96% -
  Horiz. % 124.20% 125.14% 136.54% 129.94% 128.79% 98.04% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 12,408 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 25.14 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,027 180,377 196,808 187,302 185,637 141,311 144,140 15.50%
  QoQ % -0.75% -8.35% 5.08% 0.90% 31.37% -1.96% -
  Horiz. % 124.20% 125.14% 136.54% 129.94% 128.79% 98.04% 100.00%
NOSH 124,126 124,099 124,099 124,099 124,088 124,099 124,099 0.01%
  QoQ % 0.02% 0.00% 0.00% 0.01% -0.01% 0.00% -
  Horiz. % 100.02% 100.00% 100.00% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.29 % 0.64 % 1.31 % -0.55 % 4.82 % 0.05 % 0.00 % -
  QoQ % -54.69% -51.15% 338.18% -111.41% 9,540.00% 0.00% -
  Horiz. % 580.00% 1,280.00% 2,620.00% -1,100.00% 9,640.00% 100.00% -
ROE 4.75 % 4.89 % 4.74 % 0.09 % 26.59 % 0.13 % 0.46 % 372.18%
  QoQ % -2.86% 3.16% 5,166.67% -99.66% 20,353.85% -71.74% -
  Horiz. % 1,032.61% 1,063.04% 1,030.43% 19.57% 5,780.43% 28.26% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 768.26 577.43 389.82 188.87 814.51 620.45 416.96 50.13%
  QoQ % 33.05% 48.13% 106.40% -76.81% 31.28% 48.80% -
  Horiz. % 184.25% 138.49% 93.49% 45.30% 195.34% 148.80% 100.00%
EPS 6.85 7.11 7.52 0.14 39.78 0.14 0.53 448.17%
  QoQ % -3.66% -5.45% 5,271.43% -99.65% 28,314.29% -73.58% -
  Horiz. % 1,292.45% 1,341.51% 1,418.87% 26.42% 7,505.66% 26.42% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4423 1.4535 1.5859 1.5093 1.4960 1.1387 1.1615 15.48%
  QoQ % -0.77% -8.35% 5.08% 0.89% 31.38% -1.96% -
  Horiz. % 124.18% 125.14% 136.54% 129.94% 128.80% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 768.43 577.43 389.82 188.87 814.45 620.45 416.96 50.15%
  QoQ % 33.08% 48.13% 106.40% -76.81% 31.27% 48.80% -
  Horiz. % 184.29% 138.49% 93.49% 45.30% 195.33% 148.80% 100.00%
EPS 6.85 7.11 7.52 0.14 39.78 0.14 0.53 448.17%
  QoQ % -3.66% -5.45% 5,271.43% -99.65% 28,314.29% -73.58% -
  Horiz. % 1,292.45% 1,341.51% 1,418.87% 26.42% 7,505.66% 26.42% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4426 1.4535 1.5859 1.5093 1.4959 1.1387 1.1615 15.50%
  QoQ % -0.75% -8.35% 5.08% 0.90% 31.37% -1.96% -
  Horiz. % 124.20% 125.14% 136.54% 129.94% 128.79% 98.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.8550 0.7200 0.6000 0.5100 0.5700 0.5700 -
P/RPS 0.11 0.15 0.18 0.32 0.06 0.09 0.14 -14.81%
  QoQ % -26.67% -16.67% -43.75% 433.33% -33.33% -35.71% -
  Horiz. % 78.57% 107.14% 128.57% 228.57% 42.86% 64.29% 100.00%
P/EPS 12.27 12.02 9.58 443.21 1.28 397.40 106.69 -76.26%
  QoQ % 2.08% 25.47% -97.84% 34,525.78% -99.68% 272.48% -
  Horiz. % 11.50% 11.27% 8.98% 415.42% 1.20% 372.48% 100.00%
EY 8.15 8.32 10.44 0.23 78.01 0.25 0.94 320.38%
  QoQ % -2.04% -20.31% 4,439.13% -99.71% 31,104.00% -73.40% -
  Horiz. % 867.02% 885.11% 1,110.64% 24.47% 8,298.94% 26.60% 100.00%
DY 0.00 0.00 0.00 0.00 19.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.58 0.59 0.45 0.40 0.34 0.50 0.49 11.86%
  QoQ % -1.69% 31.11% 12.50% 17.65% -32.00% 2.04% -
  Horiz. % 118.37% 120.41% 91.84% 81.63% 69.39% 102.04% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 -
Price 0.8450 0.9150 0.7600 0.6050 0.5250 0.6100 0.6100 -
P/RPS 0.11 0.16 0.19 0.32 0.06 0.10 0.15 -18.63%
  QoQ % -31.25% -15.79% -40.62% 433.33% -40.00% -33.33% -
  Horiz. % 73.33% 106.67% 126.67% 213.33% 40.00% 66.67% 100.00%
P/EPS 12.34 12.87 10.11 446.90 1.32 425.28 114.18 -77.22%
  QoQ % -4.12% 27.30% -97.74% 33,756.06% -99.69% 272.46% -
  Horiz. % 10.81% 11.27% 8.85% 391.40% 1.16% 372.46% 100.00%
EY 8.10 7.77 9.89 0.22 75.78 0.24 0.88 337.43%
  QoQ % 4.25% -21.44% 4,395.45% -99.71% 31,475.00% -72.73% -
  Horiz. % 920.45% 882.95% 1,123.86% 25.00% 8,611.36% 27.27% 100.00%
DY 0.00 0.00 0.00 0.00 19.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.63 0.48 0.40 0.35 0.54 0.53 7.39%
  QoQ % -6.35% 31.25% 20.00% 14.29% -35.19% 1.89% -
  Horiz. % 111.32% 118.87% 90.57% 75.47% 66.04% 101.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

140  582  435  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.17-0.015 
 HIBISCS 0.49-0.035 
 VELESTO 0.155-0.015 
 TRIVE 0.0050.00 
 SAPNRG 0.10-0.01 
 HIBISCS-WC 0.155-0.015 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 DGB 0.0250.00 
 ALAM 0.07-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers