Highlights

[TEXCHEM] QoQ Quarter Result on 2011-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -347.83%    YoY -     -150.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS