Highlights

[TEXCHEM] QoQ Quarter Result on 2013-09-30 [#3]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 30-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -105.51%    YoY -     -4.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 235,230 241,234 237,028 232,823 249,374 234,390 240,753 -1.54%
  QoQ % -2.49% 1.77% 1.81% -6.64% 6.39% -2.64% -
  Horiz. % 97.71% 100.20% 98.45% 96.71% 103.58% 97.36% 100.00%
PBT 491 2,366 1,538 1,274 9,526 -335 -26,371 -
  QoQ % -79.25% 53.84% 20.72% -86.63% 2,943.58% 98.73% -
  Horiz. % -1.86% -8.97% -5.83% -4.83% -36.12% 1.27% 100.00%
Tax -1,356 -2,446 -3,392 -2,999 -1,930 -944 74,724 -
  QoQ % 44.56% 27.89% -13.10% -55.39% -104.45% -101.26% -
  Horiz. % -1.81% -3.27% -4.54% -4.01% -2.58% -1.26% 100.00%
NP -865 -80 -1,854 -1,725 7,596 -1,279 48,353 -
  QoQ % -981.25% 95.69% -7.48% -122.71% 693.90% -102.65% -
  Horiz. % -1.79% -0.17% -3.83% -3.57% 15.71% -2.65% 100.00%
NP to SH 266 927 -326 -505 9,162 168 49,190 -96.95%
  QoQ % -71.31% 384.36% 35.45% -105.51% 5,353.57% -99.66% -
  Horiz. % 0.54% 1.88% -0.66% -1.03% 18.63% 0.34% 100.00%
Tax Rate 276.17 % 103.38 % 220.55 % 235.40 % 20.26 % - % - % -
  QoQ % 167.14% -53.13% -6.31% 1,061.90% 0.00% 0.00% -
  Horiz. % 1,363.13% 510.27% 1,088.60% 1,161.90% 100.00% - -
Total Cost 236,095 241,314 238,882 234,548 241,778 235,669 192,400 14.66%
  QoQ % -2.16% 1.02% 1.85% -2.99% 2.59% 22.49% -
  Horiz. % 122.71% 125.42% 124.16% 121.91% 125.66% 122.49% 100.00%
Net Worth 178,987 179,993 178,623 180,377 196,808 187,302 185,668 -2.42%
  QoQ % -0.56% 0.77% -0.97% -8.35% 5.08% 0.88% -
  Horiz. % 96.40% 96.94% 96.21% 97.15% 106.00% 100.88% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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% 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% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 178,987 179,993 178,623 180,377 196,808 187,302 185,668 -2.42%
  QoQ % -0.56% 0.77% -0.97% -8.35% 5.08% 0.88% -
  Horiz. % 96.40% 96.94% 96.21% 97.15% 106.00% 100.88% 100.00%
NOSH 124,099 124,099 123,846 124,099 124,099 124,099 124,109 -0.01%
  QoQ % 0.00% 0.20% -0.20% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.79% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.37 % -0.03 % -0.78 % -0.74 % 3.05 % -0.55 % 20.08 % -
  QoQ % -1,133.33% 96.15% -5.41% -124.26% 654.55% -102.74% -
  Horiz. % -1.84% -0.15% -3.88% -3.69% 15.19% -2.74% 100.00%
ROE 0.15 % 0.52 % -0.18 % -0.28 % 4.66 % 0.09 % 26.49 % -96.85%
  QoQ % -71.15% 388.89% 35.71% -106.01% 5,077.78% -99.66% -
  Horiz. % 0.57% 1.96% -0.68% -1.06% 17.59% 0.34% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 189.55 194.39 191.39 187.61 200.95 188.87 193.98 -1.53%
  QoQ % -2.49% 1.57% 2.01% -6.64% 6.40% -2.63% -
  Horiz. % 97.72% 100.21% 98.66% 96.72% 103.59% 97.37% 100.00%
EPS 0.21 0.75 -0.26 -0.41 7.38 0.14 39.63 -96.99%
  QoQ % -72.00% 388.46% 36.59% -105.56% 5,171.43% -99.65% -
  Horiz. % 0.53% 1.89% -0.66% -1.03% 18.62% 0.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4423 1.4504 1.4423 1.4535 1.5859 1.5093 1.4960 -2.41%
  QoQ % -0.56% 0.56% -0.77% -8.35% 5.08% 0.89% -
  Horiz. % 96.41% 96.95% 96.41% 97.16% 106.01% 100.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 189.55 194.39 191.00 187.61 200.95 188.87 194.00 -1.54%
  QoQ % -2.49% 1.77% 1.81% -6.64% 6.40% -2.64% -
  Horiz. % 97.71% 100.20% 98.45% 96.71% 103.58% 97.36% 100.00%
EPS 0.21 0.75 -0.26 -0.41 7.38 0.14 39.64 -96.99%
  QoQ % -72.00% 388.46% 36.59% -105.56% 5,171.43% -99.65% -
  Horiz. % 0.53% 1.89% -0.66% -1.03% 18.62% 0.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4423 1.4504 1.4394 1.4535 1.5859 1.5093 1.4961 -2.42%
  QoQ % -0.56% 0.76% -0.97% -8.35% 5.08% 0.88% -
  Horiz. % 96.40% 96.95% 96.21% 97.15% 106.00% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.7700 0.7300 0.8400 0.8550 0.7200 0.6000 0.5100 -
P/RPS 0.41 0.38 0.44 0.46 0.36 0.32 0.26 35.59%
  QoQ % 7.89% -13.64% -4.35% 27.78% 12.50% 23.08% -
  Horiz. % 157.69% 146.15% 169.23% 176.92% 138.46% 123.08% 100.00%
P/EPS 359.23 97.73 -319.11 -210.11 9.75 443.21 1.29 4,208.57%
  QoQ % 267.57% 130.63% -51.88% -2,254.97% -97.80% 34,257.36% -
  Horiz. % 27,847.29% 7,575.97% -24,737.21% -16,287.60% 755.81% 34,357.36% 100.00%
EY 0.28 1.02 -0.31 -0.48 10.25 0.23 77.71 -97.67%
  QoQ % -72.55% 429.03% 35.42% -104.68% 4,356.52% -99.70% -
  Horiz. % 0.36% 1.31% -0.40% -0.62% 13.19% 0.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.50 0.58 0.59 0.45 0.40 0.34 34.55%
  QoQ % 6.00% -13.79% -1.69% 31.11% 12.50% 17.65% -
  Horiz. % 155.88% 147.06% 170.59% 173.53% 132.35% 117.65% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 29/04/14 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 -
Price 0.7950 0.7400 0.8450 0.9150 0.7600 0.6050 0.5250 -
P/RPS 0.42 0.38 0.44 0.49 0.38 0.32 0.27 34.36%
  QoQ % 10.53% -13.64% -10.20% 28.95% 18.75% 18.52% -
  Horiz. % 155.56% 140.74% 162.96% 181.48% 140.74% 118.52% 100.00%
P/EPS 370.90 99.07 -321.01 -224.85 10.29 446.90 1.32 4,234.51%
  QoQ % 274.38% 130.86% -42.77% -2,285.13% -97.70% 33,756.06% -
  Horiz. % 28,098.48% 7,505.30% -24,318.94% -17,034.09% 779.55% 33,856.06% 100.00%
EY 0.27 1.01 -0.31 -0.44 9.71 0.22 75.49 -97.69%
  QoQ % -73.27% 425.81% 29.55% -104.53% 4,313.64% -99.71% -
  Horiz. % 0.36% 1.34% -0.41% -0.58% 12.86% 0.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.51 0.59 0.63 0.48 0.40 0.35 35.28%
  QoQ % 7.84% -13.56% -6.35% 31.25% 20.00% 14.29% -
  Horiz. % 157.14% 145.71% 168.57% 180.00% 137.14% 114.29% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS