Highlights

[TEXCYCL] QoQ Quarter Result on 2010-12-31 [#4]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -58.36%    YoY -     -75.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,871 11,742 7,562 3,767 4,198 3,382 4,303 8.61%
  QoQ % -58.52% 55.28% 100.74% -10.27% 24.13% -21.40% -
  Horiz. % 113.20% 272.88% 175.74% 87.54% 97.56% 78.60% 100.00%
PBT 1,018 2,373 2,719 852 2,075 1,050 2,278 -41.52%
  QoQ % -57.10% -12.73% 219.13% -58.94% 97.62% -53.91% -
  Horiz. % 44.69% 104.17% 119.36% 37.40% 91.09% 46.09% 100.00%
Tax -552 -631 -665 -219 -555 -244 -750 -18.47%
  QoQ % 12.52% 5.11% -203.65% 60.54% -127.46% 67.47% -
  Horiz. % 73.60% 84.13% 88.67% 29.20% 74.00% 32.53% 100.00%
NP 466 1,742 2,054 633 1,520 806 1,528 -54.66%
  QoQ % -73.25% -15.19% 224.49% -58.36% 88.59% -47.25% -
  Horiz. % 30.50% 114.01% 134.42% 41.43% 99.48% 52.75% 100.00%
NP to SH 466 1,742 2,054 633 1,520 806 1,528 -54.66%
  QoQ % -73.25% -15.19% 224.49% -58.36% 88.59% -47.25% -
  Horiz. % 30.50% 114.01% 134.42% 41.43% 99.48% 52.75% 100.00%
Tax Rate 54.22 % 26.59 % 24.46 % 25.70 % 26.75 % 23.24 % 32.92 % 39.42%
  QoQ % 103.91% 8.71% -4.82% -3.93% 15.10% -29.40% -
  Horiz. % 164.70% 80.77% 74.30% 78.07% 81.26% 70.60% 100.00%
Total Cost 4,405 10,000 5,508 3,134 2,678 2,576 2,775 36.04%
  QoQ % -55.95% 81.55% 75.75% 17.03% 3.96% -7.17% -
  Horiz. % 158.74% 360.36% 198.49% 112.94% 96.50% 92.83% 100.00%
Net Worth 48,118 48,007 46,369 44,285 43,584 42,237 42,337 8.90%
  QoQ % 0.23% 3.53% 4.70% 1.61% 3.19% -0.24% -
  Horiz. % 113.65% 113.39% 109.52% 104.60% 102.95% 99.76% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 855 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 135.11 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 48,118 48,007 46,369 44,285 43,584 42,237 42,337 8.90%
  QoQ % 0.23% 3.53% 4.70% 1.61% 3.19% -0.24% -
  Horiz. % 113.65% 113.39% 109.52% 104.60% 102.95% 99.76% 100.00%
NOSH 172,592 170,784 171,166 171,052 170,786 171,489 171,685 0.35%
  QoQ % 1.06% -0.22% 0.07% 0.16% -0.41% -0.11% -
  Horiz. % 100.53% 99.48% 99.70% 99.63% 99.48% 99.89% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.57 % 14.84 % 27.16 % 16.80 % 36.21 % 23.83 % 35.51 % -58.24%
  QoQ % -35.51% -45.36% 61.67% -53.60% 51.95% -32.89% -
  Horiz. % 26.95% 41.79% 76.49% 47.31% 101.97% 67.11% 100.00%
ROE 0.97 % 3.63 % 4.43 % 1.43 % 3.49 % 1.91 % 3.61 % -58.33%
  QoQ % -73.28% -18.06% 209.79% -59.03% 82.72% -47.09% -
  Horiz. % 26.87% 100.55% 122.71% 39.61% 96.68% 52.91% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.82 6.88 4.42 2.20 2.46 1.97 2.51 8.07%
  QoQ % -59.01% 55.66% 100.91% -10.57% 24.87% -21.51% -
  Horiz. % 112.35% 274.10% 176.10% 87.65% 98.01% 78.49% 100.00%
EPS 0.27 1.02 1.20 0.37 0.89 0.47 0.89 -54.82%
  QoQ % -73.53% -15.00% 224.32% -58.43% 89.36% -47.19% -
  Horiz. % 30.34% 114.61% 134.83% 41.57% 100.00% 52.81% 100.00%
DPS 0.00 0.00 0.00 0.50 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 0.2788 0.2811 0.2709 0.2589 0.2552 0.2463 0.2466 8.52%
  QoQ % -0.82% 3.77% 4.64% 1.45% 3.61% -0.12% -
  Horiz. % 113.06% 113.99% 109.85% 104.99% 103.49% 99.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.90 4.58 2.95 1.47 1.64 1.32 1.68 8.54%
  QoQ % -58.52% 55.25% 100.68% -10.37% 24.24% -21.43% -
  Horiz. % 113.10% 272.62% 175.60% 87.50% 97.62% 78.57% 100.00%
EPS 0.18 0.68 0.80 0.25 0.59 0.31 0.60 -55.15%
  QoQ % -73.53% -15.00% 220.00% -57.63% 90.32% -48.33% -
  Horiz. % 30.00% 113.33% 133.33% 41.67% 98.33% 51.67% 100.00%
DPS 0.00 0.00 0.00 0.33 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 0.1878 0.1874 0.1810 0.1729 0.1701 0.1649 0.1653 8.87%
  QoQ % 0.21% 3.54% 4.68% 1.65% 3.15% -0.24% -
  Horiz. % 113.61% 113.37% 109.50% 104.60% 102.90% 99.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2800 0.3400 0.2700 0.2400 0.2800 0.2800 0.3000 -
P/RPS 9.92 4.95 6.11 10.90 11.39 14.20 11.97 -11.76%
  QoQ % 100.40% -18.99% -43.94% -4.30% -19.79% 18.63% -
  Horiz. % 82.87% 41.35% 51.04% 91.06% 95.15% 118.63% 100.00%
P/EPS 103.70 33.33 22.50 64.85 31.46 59.57 33.71 111.37%
  QoQ % 211.13% 48.13% -65.30% 106.13% -47.19% 76.71% -
  Horiz. % 307.62% 98.87% 66.75% 192.38% 93.33% 176.71% 100.00%
EY 0.96 3.00 4.44 1.54 3.18 1.68 2.97 -52.87%
  QoQ % -68.00% -32.43% 188.31% -51.57% 89.29% -43.43% -
  Horiz. % 32.32% 101.01% 149.49% 51.85% 107.07% 56.57% 100.00%
DY 0.00 0.00 0.00 2.08 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 1.00 1.21 1.00 0.93 1.10 1.14 1.22 -12.41%
  QoQ % -17.36% 21.00% 7.53% -15.45% -3.51% -6.56% -
  Horiz. % 81.97% 99.18% 81.97% 76.23% 90.16% 93.44% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 11/08/11 11/05/11 28/02/11 25/11/10 19/08/10 13/05/10 -
Price 0.2800 0.2800 0.3300 0.2800 0.2800 0.3100 0.3000 -
P/RPS 9.92 4.07 7.47 12.71 11.39 15.72 11.97 -11.76%
  QoQ % 143.73% -45.52% -41.23% 11.59% -27.54% 31.33% -
  Horiz. % 82.87% 34.00% 62.41% 106.18% 95.15% 131.33% 100.00%
P/EPS 103.70 27.45 27.50 75.66 31.46 65.96 33.71 111.37%
  QoQ % 277.78% -0.18% -63.65% 140.50% -52.30% 95.67% -
  Horiz. % 307.62% 81.43% 81.58% 224.44% 93.33% 195.67% 100.00%
EY 0.96 3.64 3.64 1.32 3.18 1.52 2.97 -52.87%
  QoQ % -73.63% 0.00% 175.76% -58.49% 109.21% -48.82% -
  Horiz. % 32.32% 122.56% 122.56% 44.44% 107.07% 51.18% 100.00%
DY 0.00 0.00 0.00 1.79 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 1.00 1.00 1.22 1.08 1.10 1.26 1.22 -12.41%
  QoQ % 0.00% -18.03% 12.96% -1.82% -12.70% 3.28% -
  Horiz. % 81.97% 81.97% 100.00% 88.52% 90.16% 103.28% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers