[TEXCHEM] QoQ Quarter Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 236,014 251,394 225,874 223,974 273,808 266,033 269,210 -8.38% QoQ % -6.12% 11.30% 0.85% -18.20% 2.92% -1.18% - Horiz. % 87.67% 93.38% 83.90% 83.20% 101.71% 98.82% 100.00%
PBT 3,616 -79 3,218 -829 3,105 -1,586 1,072 124.42% QoQ % 4,677.22% -102.45% 488.18% -126.70% 295.78% -247.95% - Horiz. % 337.31% -7.37% 300.19% -77.33% 289.65% -147.95% 100.00%
Tax -3,542 -3,552 -381 -3,656 -2,584 114 -1,110 116.29% QoQ % 0.28% -832.28% 89.58% -41.49% -2,366.67% 110.27% - Horiz. % 319.10% 320.00% 34.32% 329.37% 232.79% -10.27% 100.00%
NP 74 -3,631 2,837 -4,485 521 -1,472 -38 - QoQ % 102.04% -227.99% 163.26% -960.84% 135.39% -3,773.68% - Horiz. % -194.74% 9,555.26% -7,465.79% 11,802.63% -1,371.05% 3,873.68% 100.00%
NP to SH -232 -2,897 1,804 -3,819 1,541 -1,045 536 - QoQ % 91.99% -260.59% 147.24% -347.83% 247.46% -294.96% - Horiz. % -43.28% -540.49% 336.57% -712.50% 287.50% -194.96% 100.00%
Tax Rate 97.95 % - % 11.84 % - % 83.22 % - % 103.54 % -3.62% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.60% 0.00% 11.44% 0.00% 80.37% 0.00% 100.00%
Total Cost 235,940 255,025 223,037 228,459 273,287 267,505 269,248 -8.41% QoQ % -7.48% 14.34% -2.37% -16.40% 2.16% -0.65% - Horiz. % 87.63% 94.72% 82.84% 84.85% 101.50% 99.35% 100.00%
Net Worth 146,058 144,812 123,904 140,025 146,924 145,964 152,473 -2.82% QoQ % 0.86% 16.87% -11.51% -4.70% 0.66% -4.27% - Horiz. % 95.79% 94.98% 81.26% 91.84% 96.36% 95.73% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 2,491 2,488 2,493 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.15% -0.20% - Horiz. % 0.00% 0.00% 0.00% 0.00% 99.96% 99.80% 100.00%
Div Payout % - % - % - % - % 161.71 % - % 465.12 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 34.77% 0.00% 100.00%
Equity 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 146,058 144,812 123,904 140,025 146,924 145,964 152,473 -2.82% QoQ % 0.86% 16.87% -11.51% -4.70% 0.66% -4.27% - Horiz. % 95.79% 94.98% 81.26% 91.84% 96.36% 95.73% 100.00%
NOSH 126,842 124,334 123,904 123,993 124,596 124,404 124,651 1.17% QoQ % 2.02% 0.35% -0.07% -0.48% 0.15% -0.20% - Horiz. % 101.76% 99.75% 99.40% 99.47% 99.96% 99.80% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.03 % -1.44 % 1.26 % -2.00 % 0.19 % -0.55 % -0.01 % - QoQ % 102.08% -214.29% 163.00% -1,152.63% 134.55% -5,400.00% - Horiz. % -300.00% 14,400.00% -12,600.00% 20,000.00% -1,900.00% 5,500.00% 100.00%
ROE -0.16 % -2.00 % 1.46 % -2.73 % 1.05 % -0.72 % 0.35 % - QoQ % 92.00% -236.99% 153.48% -360.00% 245.83% -305.71% - Horiz. % -45.71% -571.43% 417.14% -780.00% 300.00% -205.71% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 186.07 202.19 182.30 180.63 219.76 213.84 215.97 -9.43% QoQ % -7.97% 10.91% 0.92% -17.81% 2.77% -0.99% - Horiz. % 86.16% 93.62% 84.41% 83.64% 101.75% 99.01% 100.00%
EPS -0.19 -2.34 1.46 -3.08 1.24 -0.84 0.43 - QoQ % 91.88% -260.27% 147.40% -348.39% 247.62% -295.35% - Horiz. % -44.19% -544.19% 339.53% -716.28% 288.37% -195.35% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.1515 1.1647 1.0000 1.1293 1.1792 1.1733 1.2232 -3.94% QoQ % -1.13% 16.47% -11.45% -4.23% 0.50% -4.08% - Horiz. % 94.14% 95.22% 81.75% 92.32% 96.40% 95.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.18 202.58 182.01 180.48 220.64 214.37 216.93 -8.38% QoQ % -6.12% 11.30% 0.85% -18.20% 2.92% -1.18% - Horiz. % 87.67% 93.38% 83.90% 83.20% 101.71% 98.82% 100.00%
EPS -0.19 -2.33 1.45 -3.08 1.24 -0.84 0.43 - QoQ % 91.85% -260.69% 147.08% -348.39% 247.62% -295.35% - Horiz. % -44.19% -541.86% 337.21% -716.28% 288.37% -195.35% 100.00%
DPS 0.00 0.00 0.00 0.00 2.01 2.00 2.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.50% -0.50% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 99.50% 100.00%
NAPS 1.1770 1.1669 0.9984 1.1283 1.1839 1.1762 1.2286 -2.81% QoQ % 0.87% 16.88% -11.51% -4.70% 0.65% -4.27% - Horiz. % 95.80% 94.98% 81.26% 91.84% 96.36% 95.73% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.6000 0.6300 0.6500 0.8700 0.8400 0.8500 0.9000 -
P/RPS 0.32 0.31 0.36 0.48 0.38 0.40 0.42 -16.54% QoQ % 3.23% -13.89% -25.00% 26.32% -5.00% -4.76% - Horiz. % 76.19% 73.81% 85.71% 114.29% 90.48% 95.24% 100.00%
P/EPS -328.04 -27.04 44.64 -28.25 67.92 -101.19 209.30 - QoQ % -1,113.17% -160.57% 258.02% -141.59% 167.12% -148.35% - Horiz. % -156.73% -12.92% 21.33% -13.50% 32.45% -48.35% 100.00%
EY -0.30 -3.70 2.24 -3.54 1.47 -0.99 0.48 - QoQ % 91.89% -265.18% 163.28% -340.82% 248.48% -306.25% - Horiz. % -62.50% -770.83% 466.67% -737.50% 306.25% -206.25% 100.00%
DY 0.00 0.00 0.00 0.00 2.38 2.35 2.22 - QoQ % 0.00% 0.00% 0.00% 0.00% 1.28% 5.86% - Horiz. % 0.00% 0.00% 0.00% 0.00% 107.21% 105.86% 100.00%
P/NAPS 0.52 0.54 0.65 0.77 0.71 0.72 0.74 -20.91% QoQ % -3.70% -16.92% -15.58% 8.45% -1.39% -2.70% - Horiz. % 70.27% 72.97% 87.84% 104.05% 95.95% 97.30% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/10/11 27/07/11 29/04/11 24/02/11 28/10/10 29/07/10 -
Price 0.5900 0.6200 0.6400 0.7700 0.7800 0.8000 0.8200 -
P/RPS 0.32 0.31 0.35 0.43 0.35 0.37 0.38 -10.80% QoQ % 3.23% -11.43% -18.60% 22.86% -5.41% -2.63% - Horiz. % 84.21% 81.58% 92.11% 113.16% 92.11% 97.37% 100.00%
P/EPS -322.57 -26.61 43.96 -25.00 63.07 -95.24 190.70 - QoQ % -1,112.21% -160.53% 275.84% -139.64% 166.22% -149.94% - Horiz. % -169.15% -13.95% 23.05% -13.11% 33.07% -49.94% 100.00%
EY -0.31 -3.76 2.27 -4.00 1.59 -1.05 0.52 - QoQ % 91.76% -265.64% 156.75% -351.57% 251.43% -301.92% - Horiz. % -59.62% -723.08% 436.54% -769.23% 305.77% -201.92% 100.00%
DY 0.00 0.00 0.00 0.00 2.56 2.50 2.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 2.40% 2.46% - Horiz. % 0.00% 0.00% 0.00% 0.00% 104.92% 102.46% 100.00%
P/NAPS 0.51 0.53 0.64 0.68 0.66 0.68 0.67 -16.59% QoQ % -3.77% -17.19% -5.88% 3.03% -2.94% 1.49% - Horiz. % 76.12% 79.10% 95.52% 101.49% 98.51% 101.49% 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
TRB Q1 2011 IFR.pdf 
