[TEXCYCL] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 8,083 7,956 8,263 9,194 9,521 10,592 10,094 -13.80% QoQ % 1.60% -3.72% -10.13% -3.43% -10.11% 4.93% - Horiz. % 80.08% 78.82% 81.86% 91.08% 94.32% 104.93% 100.00%
PBT 3,327 1,215 1,839 3,105 2,809 2,191 3,913 -10.28% QoQ % 173.83% -33.93% -40.77% 10.54% 28.21% -44.01% - Horiz. % 85.02% 31.05% 47.00% 79.35% 71.79% 55.99% 100.00%
Tax -1,052 -60 -1,218 -567 -157 -181 -1,052 - QoQ % -1,653.33% 95.07% -114.81% -261.15% 13.26% 82.79% - Horiz. % 100.00% 5.70% 115.78% 53.90% 14.92% 17.21% 100.00%
NP 2,275 1,155 621 2,538 2,652 2,010 2,861 -14.21% QoQ % 96.97% 85.99% -75.53% -4.30% 31.94% -29.74% - Horiz. % 79.52% 40.37% 21.71% 88.71% 92.69% 70.26% 100.00%
NP to SH 2,275 1,155 621 2,538 2,652 2,010 2,861 -14.21% QoQ % 96.97% 85.99% -75.53% -4.30% 31.94% -29.74% - Horiz. % 79.52% 40.37% 21.71% 88.71% 92.69% 70.26% 100.00%
Tax Rate 31.62 % 4.94 % 66.23 % 18.26 % 5.59 % 8.26 % 26.88 % 11.47% QoQ % 540.08% -92.54% 262.71% 226.65% -32.32% -69.27% - Horiz. % 117.63% 18.38% 246.39% 67.93% 20.80% 30.73% 100.00%
Total Cost 5,808 6,801 7,642 6,656 6,869 8,582 7,233 -13.64% QoQ % -14.60% -11.00% 14.81% -3.10% -19.96% 18.65% - Horiz. % 80.30% 94.03% 105.65% 92.02% 94.97% 118.65% 100.00%
Net Worth 104,180 103,483 101,688 102,145 99,346 98,514 76,433 23.00% QoQ % 0.67% 1.77% -0.45% 2.82% 0.85% 28.89% - Horiz. % 136.30% 135.39% 133.04% 133.64% 129.98% 128.89% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,526 - - - 1,527 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.95% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 67.10 % - % - % - % 57.59 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.51% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 104,180 103,483 101,688 102,145 99,346 98,514 76,433 23.00% QoQ % 0.67% 1.77% -0.45% 2.82% 0.85% 28.89% - Horiz. % 136.30% 135.39% 133.04% 133.64% 129.98% 128.89% 100.00%
NOSH 254,409 254,447 254,031 254,156 254,540 254,559 171,069 30.38% QoQ % -0.01% 0.16% -0.05% -0.15% -0.01% 48.80% - Horiz. % 148.72% 148.74% 148.50% 148.57% 148.79% 148.80% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.15 % 14.52 % 7.52 % 27.60 % 27.85 % 18.98 % 28.34 % -0.45% QoQ % 93.87% 93.09% -72.75% -0.90% 46.73% -33.03% - Horiz. % 99.33% 51.24% 26.53% 97.39% 98.27% 66.97% 100.00%
ROE 2.18 % 1.12 % 0.61 % 2.48 % 2.67 % 2.04 % 3.74 % -30.29% QoQ % 94.64% 83.61% -75.40% -7.12% 30.88% -45.45% - Horiz. % 58.29% 29.95% 16.31% 66.31% 71.39% 54.55% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.18 3.13 3.25 3.62 3.74 4.16 5.90 -33.85% QoQ % 1.60% -3.69% -10.22% -3.21% -10.10% -29.49% - Horiz. % 53.90% 53.05% 55.08% 61.36% 63.39% 70.51% 100.00%
EPS 0.89 0.45 0.24 1.00 1.04 0.79 1.67 -34.34% QoQ % 97.78% 87.50% -76.00% -3.85% 31.65% -52.69% - Horiz. % 53.29% 26.95% 14.37% 59.88% 62.28% 47.31% 100.00%
DPS 0.60 0.00 0.00 0.00 0.60 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4095 0.4067 0.4003 0.4019 0.3903 0.3870 0.4468 -5.66% QoQ % 0.69% 1.60% -0.40% 2.97% 0.85% -13.38% - Horiz. % 91.65% 91.03% 89.59% 89.95% 87.35% 86.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.16 3.11 3.23 3.59 3.72 4.13 3.94 -13.71% QoQ % 1.61% -3.72% -10.03% -3.49% -9.93% 4.82% - Horiz. % 80.20% 78.93% 81.98% 91.12% 94.42% 104.82% 100.00%
EPS 0.89 0.45 0.24 0.99 1.04 0.78 1.12 -14.24% QoQ % 97.78% 87.50% -75.76% -4.81% 33.33% -30.36% - Horiz. % 79.46% 40.18% 21.43% 88.39% 92.86% 69.64% 100.00%
DPS 0.60 0.00 0.00 0.00 0.60 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4067 0.4039 0.3969 0.3987 0.3878 0.3845 0.2983 23.03% QoQ % 0.69% 1.76% -0.45% 2.81% 0.86% 28.90% - Horiz. % 136.34% 135.40% 133.05% 133.66% 130.00% 128.90% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4400 0.5300 0.5800 0.6000 0.6650 0.6900 0.8200 -
P/RPS 13.85 16.95 17.83 16.59 17.78 16.58 13.90 -0.24% QoQ % -18.29% -4.94% 7.47% -6.69% 7.24% 19.28% - Horiz. % 99.64% 121.94% 128.27% 119.35% 127.91% 119.28% 100.00%
P/EPS 49.20 116.76 237.26 60.08 63.83 87.39 49.03 0.23% QoQ % -57.86% -50.79% 294.91% -5.87% -26.96% 78.24% - Horiz. % 100.35% 238.14% 483.91% 122.54% 130.19% 178.24% 100.00%
EY 2.03 0.86 0.42 1.66 1.57 1.14 2.04 -0.33% QoQ % 136.05% 104.76% -74.70% 5.73% 37.72% -44.12% - Horiz. % 99.51% 42.16% 20.59% 81.37% 76.96% 55.88% 100.00%
DY 1.36 0.00 0.00 0.00 0.90 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 151.11% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.07 1.30 1.45 1.49 1.70 1.78 1.84 -30.40% QoQ % -17.69% -10.34% -2.68% -12.35% -4.49% -3.26% - Horiz. % 58.15% 70.65% 78.80% 80.98% 92.39% 96.74% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 23/05/19 21/02/19 15/11/18 21/08/18 24/05/18 27/02/18 -
Price 0.4350 0.4700 0.5450 0.6000 0.6550 0.7000 0.7500 -
P/RPS 13.69 15.03 16.76 16.59 17.51 16.82 12.71 5.09% QoQ % -8.92% -10.32% 1.02% -5.25% 4.10% 32.34% - Horiz. % 107.71% 118.25% 131.86% 130.53% 137.77% 132.34% 100.00%
P/EPS 48.65 103.54 222.94 60.08 62.87 88.65 44.85 5.59% QoQ % -53.01% -53.56% 271.07% -4.44% -29.08% 97.66% - Horiz. % 108.47% 230.86% 497.08% 133.96% 140.18% 197.66% 100.00%
EY 2.06 0.97 0.45 1.66 1.59 1.13 2.23 -5.16% QoQ % 112.37% 115.56% -72.89% 4.40% 40.71% -49.33% - Horiz. % 92.38% 43.50% 20.18% 74.44% 71.30% 50.67% 100.00%
DY 1.38 0.00 0.00 0.00 0.92 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.06 1.16 1.36 1.49 1.68 1.81 1.68 -26.50% QoQ % -8.62% -14.71% -8.72% -11.31% -7.18% 7.74% - Horiz. % 63.10% 69.05% 80.95% 88.69% 100.00% 107.74% 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
TEX CYCLE Q3 2018.pdf 
