Highlights

[TEXCHEM] QoQ Quarter Result on 2013-06-30 [#2]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5,353.57%    YoY -     396.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 241,234 237,028 232,823 249,374 234,390 240,753 252,527 -3.01%
  QoQ % 1.77% 1.81% -6.64% 6.39% -2.64% -4.66% -
  Horiz. % 95.53% 93.86% 92.20% 98.75% 92.82% 95.34% 100.00%
PBT 2,366 1,538 1,274 9,526 -335 -26,371 1,589 30.43%
  QoQ % 53.84% 20.72% -86.63% 2,943.58% 98.73% -1,759.60% -
  Horiz. % 148.90% 96.79% 80.18% 599.50% -21.08% -1,659.60% 100.00%
Tax -2,446 -3,392 -2,999 -1,930 -944 74,724 -1,217 59.33%
  QoQ % 27.89% -13.10% -55.39% -104.45% -101.26% 6,240.02% -
  Horiz. % 200.99% 278.72% 246.43% 158.59% 77.57% -6,140.02% 100.00%
NP -80 -1,854 -1,725 7,596 -1,279 48,353 372 -
  QoQ % 95.69% -7.48% -122.71% 693.90% -102.65% 12,898.12% -
  Horiz. % -21.51% -498.39% -463.71% 2,041.94% -343.82% 12,998.12% 100.00%
NP to SH 927 -326 -505 9,162 168 49,190 -485 -
  QoQ % 384.36% 35.45% -105.51% 5,353.57% -99.66% 10,242.27% -
  Horiz. % -191.13% 67.22% 104.12% -1,889.07% -34.64% -10,142.27% 100.00%
Tax Rate 103.38 % 220.55 % 235.40 % 20.26 % - % - % 76.59 % 22.16%
  QoQ % -53.13% -6.31% 1,061.90% 0.00% 0.00% 0.00% -
  Horiz. % 134.98% 287.96% 307.35% 26.45% 0.00% 0.00% 100.00%
Total Cost 241,314 238,882 234,548 241,778 235,669 192,400 252,155 -2.89%
  QoQ % 1.02% 1.85% -2.99% 2.59% 22.49% -23.70% -
  Horiz. % 95.70% 94.74% 93.02% 95.88% 93.46% 76.30% 100.00%
Net Worth 179,993 178,623 180,377 196,808 187,302 185,668 141,311 17.52%
  QoQ % 0.77% -0.97% -8.35% 5.08% 0.88% 31.39% -
  Horiz. % 127.37% 126.40% 127.65% 139.27% 132.55% 131.39% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 12,410 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 25.23 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 179,993 178,623 180,377 196,808 187,302 185,668 141,311 17.52%
  QoQ % 0.77% -0.97% -8.35% 5.08% 0.88% 31.39% -
  Horiz. % 127.37% 126.40% 127.65% 139.27% 132.55% 131.39% 100.00%
NOSH 124,099 123,846 124,099 124,099 124,099 124,109 124,099 -
  QoQ % 0.20% -0.20% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 99.80% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.03 % -0.78 % -0.74 % 3.05 % -0.55 % 20.08 % 0.15 % -
  QoQ % 96.15% -5.41% -124.26% 654.55% -102.74% 13,286.67% -
  Horiz. % -20.00% -520.00% -493.33% 2,033.33% -366.67% 13,386.67% 100.00%
ROE 0.52 % -0.18 % -0.28 % 4.66 % 0.09 % 26.49 % -0.34 % -
  QoQ % 388.89% 35.71% -106.01% 5,077.78% -99.66% 7,891.18% -
  Horiz. % -152.94% 52.94% 82.35% -1,370.59% -26.47% -7,791.18% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.39 191.39 187.61 200.95 188.87 193.98 203.49 -3.01%
  QoQ % 1.57% 2.01% -6.64% 6.40% -2.63% -4.67% -
  Horiz. % 95.53% 94.05% 92.20% 98.75% 92.82% 95.33% 100.00%
EPS 0.75 -0.26 -0.41 7.38 0.14 39.63 -0.39 -
  QoQ % 388.46% 36.59% -105.56% 5,171.43% -99.65% 10,261.54% -
  Horiz. % -192.31% 66.67% 105.13% -1,892.31% -35.90% -10,161.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4504 1.4423 1.4535 1.5859 1.5093 1.4960 1.1387 17.52%
  QoQ % 0.56% -0.77% -8.35% 5.08% 0.89% 31.38% -
  Horiz. % 127.37% 126.66% 127.65% 139.27% 132.55% 131.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.39 191.00 187.61 200.95 188.87 194.00 203.49 -3.01%
  QoQ % 1.77% 1.81% -6.64% 6.40% -2.64% -4.66% -
  Horiz. % 95.53% 93.86% 92.20% 98.75% 92.82% 95.34% 100.00%
EPS 0.75 -0.26 -0.41 7.38 0.14 39.64 -0.39 -
  QoQ % 388.46% 36.59% -105.56% 5,171.43% -99.65% 10,264.10% -
  Horiz. % -192.31% 66.67% 105.13% -1,892.31% -35.90% -10,164.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4504 1.4394 1.4535 1.5859 1.5093 1.4961 1.1387 17.52%
  QoQ % 0.76% -0.97% -8.35% 5.08% 0.88% 31.39% -
  Horiz. % 127.37% 126.41% 127.65% 139.27% 132.55% 131.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.7300 0.8400 0.8550 0.7200 0.6000 0.5100 0.5700 -
P/RPS 0.38 0.44 0.46 0.36 0.32 0.26 0.28 22.60%
  QoQ % -13.64% -4.35% 27.78% 12.50% 23.08% -7.14% -
  Horiz. % 135.71% 157.14% 164.29% 128.57% 114.29% 92.86% 100.00%
P/EPS 97.73 -319.11 -210.11 9.75 443.21 1.29 -145.85 -
  QoQ % 130.63% -51.88% -2,254.97% -97.80% 34,257.36% 100.88% -
  Horiz. % -67.01% 218.79% 144.06% -6.68% -303.88% -0.88% 100.00%
EY 1.02 -0.31 -0.48 10.25 0.23 77.71 -0.69 -
  QoQ % 429.03% 35.42% -104.68% 4,356.52% -99.70% 11,362.32% -
  Horiz. % -147.83% 44.93% 69.57% -1,485.51% -33.33% -11,262.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 19.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.58 0.59 0.45 0.40 0.34 0.50 -
  QoQ % -13.79% -1.69% 31.11% 12.50% 17.65% -32.00% -
  Horiz. % 100.00% 116.00% 118.00% 90.00% 80.00% 68.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 -
Price 0.7400 0.8450 0.9150 0.7600 0.6050 0.5250 0.6100 -
P/RPS 0.38 0.44 0.49 0.38 0.32 0.27 0.30 17.09%
  QoQ % -13.64% -10.20% 28.95% 18.75% 18.52% -10.00% -
  Horiz. % 126.67% 146.67% 163.33% 126.67% 106.67% 90.00% 100.00%
P/EPS 99.07 -321.01 -224.85 10.29 446.90 1.32 -156.08 -
  QoQ % 130.86% -42.77% -2,285.13% -97.70% 33,756.06% 100.85% -
  Horiz. % -63.47% 205.67% 144.06% -6.59% -286.33% -0.85% 100.00%
EY 1.01 -0.31 -0.44 9.71 0.22 75.49 -0.64 -
  QoQ % 425.81% 29.55% -104.53% 4,313.64% -99.71% 11,895.31% -
  Horiz. % -157.81% 48.44% 68.75% -1,517.19% -34.38% -11,795.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 19.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.59 0.63 0.48 0.40 0.35 0.54 -3.74%
  QoQ % -13.56% -6.35% 31.25% 20.00% 14.29% -35.19% -
  Horiz. % 94.44% 109.26% 116.67% 88.89% 74.07% 64.81% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers