Highlights

[TEXCYCL] QoQ Quarter Result on 2015-06-30 [#2]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     163.90%    YoY -     145.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 6,811 6,695 5,921 8,009 5,269 5,287 4,867 25.09%
  QoQ % 1.73% 13.07% -26.07% 52.00% -0.34% 8.63% -
  Horiz. % 139.94% 137.56% 121.66% 164.56% 108.26% 108.63% 100.00%
PBT 2,070 1,426 990 3,799 1,840 -698 1,817 9.07%
  QoQ % 45.16% 44.04% -73.94% 106.47% 363.61% -138.41% -
  Horiz. % 113.92% 78.48% 54.49% 209.08% 101.27% -38.41% 100.00%
Tax -254 -824 650 -144 -455 -365 -436 -30.22%
  QoQ % 69.17% -226.77% 551.39% 68.35% -24.66% 16.28% -
  Horiz. % 58.26% 188.99% -149.08% 33.03% 104.36% 83.72% 100.00%
NP 1,816 602 1,640 3,655 1,385 -1,063 1,381 20.01%
  QoQ % 201.66% -63.29% -55.13% 163.90% 230.29% -176.97% -
  Horiz. % 131.50% 43.59% 118.75% 264.66% 100.29% -76.97% 100.00%
NP to SH 1,816 602 1,640 3,655 1,385 -1,063 1,381 20.01%
  QoQ % 201.66% -63.29% -55.13% 163.90% 230.29% -176.97% -
  Horiz. % 131.50% 43.59% 118.75% 264.66% 100.29% -76.97% 100.00%
Tax Rate 12.27 % 57.78 % -65.66 % 3.79 % 24.73 % - % 24.00 % -36.04%
  QoQ % -78.76% 188.00% -1,832.45% -84.67% 0.00% 0.00% -
  Horiz. % 51.12% 240.75% -273.58% 15.79% 103.04% 0.00% 100.00%
Total Cost 4,995 6,093 4,281 4,354 3,884 6,350 3,486 27.07%
  QoQ % -18.02% 42.33% -1.68% 12.10% -38.83% 82.16% -
  Horiz. % 143.29% 174.78% 122.81% 124.90% 111.42% 182.16% 100.00%
Net Worth 72,792 70,015 70,824 69,275 65,922 6,423,440 65,412 7.38%
  QoQ % 3.97% -1.14% 2.24% 5.09% -98.97% 9,719.94% -
  Horiz. % 111.28% 107.04% 108.27% 105.91% 100.78% 9,819.94% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 837 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 139.12 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 72,792 70,015 70,824 69,275 65,922 6,423,440 65,412 7.38%
  QoQ % 3.97% -1.14% 2.24% 5.09% -98.97% 9,719.94% -
  Horiz. % 111.28% 107.04% 108.27% 105.91% 100.78% 9,819.94% 100.00%
NOSH 169,719 167,500 169,072 169,212 168,902 168,815 168,414 0.52%
  QoQ % 1.33% -0.93% -0.08% 0.18% 0.05% 0.24% -
  Horiz. % 100.77% 99.46% 100.39% 100.47% 100.29% 100.24% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.66 % 8.99 % 27.70 % 45.64 % 26.29 % -20.11 % 28.37 % -4.06%
  QoQ % 196.55% -67.55% -39.31% 73.60% 230.73% -170.88% -
  Horiz. % 93.97% 31.69% 97.64% 160.87% 92.67% -70.88% 100.00%
ROE 2.49 % 0.86 % 2.32 % 5.28 % 2.10 % -0.02 % 2.11 % 11.66%
  QoQ % 189.53% -62.93% -56.06% 151.43% 10,600.00% -100.95% -
  Horiz. % 118.01% 40.76% 109.95% 250.24% 99.53% -0.95% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.01 4.00 3.50 4.73 3.12 3.13 2.89 24.38%
  QoQ % 0.25% 14.29% -26.00% 51.60% -0.32% 8.30% -
  Horiz. % 138.75% 138.41% 121.11% 163.67% 107.96% 108.30% 100.00%
EPS 1.07 0.36 0.97 2.16 0.82 -0.63 0.82 19.39%
  QoQ % 197.22% -62.89% -55.09% 163.41% 230.16% -176.83% -
  Horiz. % 130.49% 43.90% 118.29% 263.41% 100.00% -76.83% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4289 0.4180 0.4189 0.4094 0.3903 38.0500 0.3884 6.83%
  QoQ % 2.61% -0.21% 2.32% 4.89% -98.97% 9,696.60% -
  Horiz. % 110.43% 107.62% 107.85% 105.41% 100.49% 9,796.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.66 2.61 2.31 3.13 2.06 2.06 1.90 25.12%
  QoQ % 1.92% 12.99% -26.20% 51.94% 0.00% 8.42% -
  Horiz. % 140.00% 137.37% 121.58% 164.74% 108.42% 108.42% 100.00%
EPS 0.71 0.23 0.64 1.43 0.54 -0.41 0.54 20.00%
  QoQ % 208.70% -64.06% -55.24% 164.81% 231.71% -175.93% -
  Horiz. % 131.48% 42.59% 118.52% 264.81% 100.00% -75.93% 100.00%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2841 0.2733 0.2765 0.2704 0.2573 25.0730 0.2553 7.38%
  QoQ % 3.95% -1.16% 2.26% 5.09% -98.97% 9,721.00% -
  Horiz. % 111.28% 107.05% 108.30% 105.91% 100.78% 9,821.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.0000 1.1600 1.1700 0.5100 0.5250 0.5000 0.6100 -
P/RPS 24.92 29.02 33.41 10.78 16.83 15.97 21.11 11.69%
  QoQ % -14.13% -13.14% 209.93% -35.95% 5.39% -24.35% -
  Horiz. % 118.05% 137.47% 158.27% 51.07% 79.73% 75.65% 100.00%
P/EPS 93.46 322.76 120.62 23.61 64.02 -79.41 74.39 16.42%
  QoQ % -71.04% 167.58% 410.89% -63.12% 180.62% -206.75% -
  Horiz. % 125.64% 433.88% 162.15% 31.74% 86.06% -106.75% 100.00%
EY 1.07 0.31 0.83 4.24 1.56 -1.26 1.34 -13.92%
  QoQ % 245.16% -62.65% -80.42% 171.79% 223.81% -194.03% -
  Horiz. % 79.85% 23.13% 61.94% 316.42% 116.42% -94.03% 100.00%
DY 0.00 0.43 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.33 2.78 2.79 1.25 1.35 0.01 1.57 30.08%
  QoQ % -16.19% -0.36% 123.20% -7.41% 13,400.00% -99.36% -
  Horiz. % 148.41% 177.07% 177.71% 79.62% 85.99% 0.64% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 25/02/16 17/11/15 19/08/15 22/05/15 27/02/15 13/11/14 -
Price 1.1200 1.1000 1.3700 0.4800 0.5500 0.5700 0.6000 -
P/RPS 27.91 27.52 39.12 10.14 17.63 18.20 20.76 21.79%
  QoQ % 1.42% -29.65% 285.80% -42.48% -3.13% -12.33% -
  Horiz. % 134.44% 132.56% 188.44% 48.84% 84.92% 87.67% 100.00%
P/EPS 104.67 306.06 141.24 22.22 67.07 -90.52 73.17 26.93%
  QoQ % -65.80% 116.69% 535.64% -66.87% 174.09% -223.71% -
  Horiz. % 143.05% 418.29% 193.03% 30.37% 91.66% -123.71% 100.00%
EY 0.96 0.33 0.71 4.50 1.49 -1.10 1.37 -21.09%
  QoQ % 190.91% -53.52% -84.22% 202.01% 235.45% -180.29% -
  Horiz. % 70.07% 24.09% 51.82% 328.47% 108.76% -80.29% 100.00%
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.61 2.63 3.27 1.17 1.41 0.01 1.54 42.10%
  QoQ % -0.76% -19.57% 179.49% -17.02% 14,000.00% -99.35% -
  Horiz. % 169.48% 170.78% 212.34% 75.97% 91.56% 0.65% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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