Highlights

[TEXCHEM] QoQ Quarter Result on 2013-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 03-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -99.66%    YoY -     114.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 237,028 232,823 249,374 234,390 240,753 252,527 255,322 -4.82%
  QoQ % 1.81% -6.64% 6.39% -2.64% -4.66% -1.09% -
  Horiz. % 92.83% 91.19% 97.67% 91.80% 94.29% 98.91% 100.00%
PBT 1,538 1,274 9,526 -335 -26,371 1,589 1,999 -16.00%
  QoQ % 20.72% -86.63% 2,943.58% 98.73% -1,759.60% -20.51% -
  Horiz. % 76.94% 63.73% 476.54% -16.76% -1,319.21% 79.49% 100.00%
Tax -3,392 -2,999 -1,930 -944 74,724 -1,217 -65 1,286.44%
  QoQ % -13.10% -55.39% -104.45% -101.26% 6,240.02% -1,772.31% -
  Horiz. % 5,218.46% 4,613.85% 2,969.23% 1,452.31% -114,960.00% 1,872.31% 100.00%
NP -1,854 -1,725 7,596 -1,279 48,353 372 1,934 -
  QoQ % -7.48% -122.71% 693.90% -102.65% 12,898.12% -80.77% -
  Horiz. % -95.86% -89.19% 392.76% -66.13% 2,500.16% 19.23% 100.00%
NP to SH -326 -505 9,162 168 49,190 -485 1,845 -
  QoQ % 35.45% -105.51% 5,353.57% -99.66% 10,242.27% -126.29% -
  Horiz. % -17.67% -27.37% 496.59% 9.11% 2,666.12% -26.29% 100.00%
Tax Rate 220.55 % 235.40 % 20.26 % - % - % 76.59 % 3.25 % 1,551.00%
  QoQ % -6.31% 1,061.90% 0.00% 0.00% 0.00% 2,256.62% -
  Horiz. % 6,786.15% 7,243.08% 623.38% 0.00% 0.00% 2,356.62% 100.00%
Total Cost 238,882 234,548 241,778 235,669 192,400 252,155 253,388 -3.84%
  QoQ % 1.85% -2.99% 2.59% 22.49% -23.70% -0.49% -
  Horiz. % 94.28% 92.56% 95.42% 93.01% 75.93% 99.51% 100.00%
Net Worth 178,623 180,377 196,808 187,302 185,668 141,311 144,140 15.33%
  QoQ % -0.97% -8.35% 5.08% 0.88% 31.39% -1.96% -
  Horiz. % 123.92% 125.14% 136.54% 129.94% 128.81% 98.04% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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% 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% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 178,623 180,377 196,808 187,302 185,668 141,311 144,140 15.33%
  QoQ % -0.97% -8.35% 5.08% 0.88% 31.39% -1.96% -
  Horiz. % 123.92% 125.14% 136.54% 129.94% 128.81% 98.04% 100.00%
NOSH 123,846 124,099 124,099 124,099 124,109 124,099 124,099 -0.14%
  QoQ % -0.20% 0.00% 0.00% -0.01% 0.01% 0.00% -
  Horiz. % 99.80% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.78 % -0.74 % 3.05 % -0.55 % 20.08 % 0.15 % 0.76 % -
  QoQ % -5.41% -124.26% 654.55% -102.74% 13,286.67% -80.26% -
  Horiz. % -102.63% -97.37% 401.32% -72.37% 2,642.11% 19.74% 100.00%
ROE -0.18 % -0.28 % 4.66 % 0.09 % 26.49 % -0.34 % 1.28 % -
  QoQ % 35.71% -106.01% 5,077.78% -99.66% 7,891.18% -126.56% -
  Horiz. % -14.06% -21.88% 364.06% 7.03% 2,069.53% -26.56% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 191.39 187.61 200.95 188.87 193.98 203.49 205.74 -4.69%
  QoQ % 2.01% -6.64% 6.40% -2.63% -4.67% -1.09% -
  Horiz. % 93.03% 91.19% 97.67% 91.80% 94.28% 98.91% 100.00%
EPS -0.26 -0.41 7.38 0.14 39.63 -0.39 1.48 -
  QoQ % 36.59% -105.56% 5,171.43% -99.65% 10,261.54% -126.35% -
  Horiz. % -17.57% -27.70% 498.65% 9.46% 2,677.70% -26.35% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4423 1.4535 1.5859 1.5093 1.4960 1.1387 1.1615 15.48%
  QoQ % -0.77% -8.35% 5.08% 0.89% 31.38% -1.96% -
  Horiz. % 124.18% 125.14% 136.54% 129.94% 128.80% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 191.00 187.61 200.95 188.87 194.00 203.49 205.74 -4.82%
  QoQ % 1.81% -6.64% 6.40% -2.64% -4.66% -1.09% -
  Horiz. % 92.84% 91.19% 97.67% 91.80% 94.29% 98.91% 100.00%
EPS -0.26 -0.41 7.38 0.14 39.64 -0.39 1.48 -
  QoQ % 36.59% -105.56% 5,171.43% -99.65% 10,264.10% -126.35% -
  Horiz. % -17.57% -27.70% 498.65% 9.46% 2,678.38% -26.35% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4394 1.4535 1.5859 1.5093 1.4961 1.1387 1.1615 15.33%
  QoQ % -0.97% -8.35% 5.08% 0.88% 31.39% -1.96% -
  Horiz. % 123.93% 125.14% 136.54% 129.94% 128.81% 98.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.8550 0.7200 0.6000 0.5100 0.5700 0.5700 -
P/RPS 0.44 0.46 0.36 0.32 0.26 0.28 0.28 35.05%
  QoQ % -4.35% 27.78% 12.50% 23.08% -7.14% 0.00% -
  Horiz. % 157.14% 164.29% 128.57% 114.29% 92.86% 100.00% 100.00%
P/EPS -319.11 -210.11 9.75 443.21 1.29 -145.85 38.34 -
  QoQ % -51.88% -2,254.97% -97.80% 34,257.36% 100.88% -480.41% -
  Horiz. % -832.32% -548.02% 25.43% 1,156.00% 3.36% -380.41% 100.00%
EY -0.31 -0.48 10.25 0.23 77.71 -0.69 2.61 -
  QoQ % 35.42% -104.68% 4,356.52% -99.70% 11,362.32% -126.44% -
  Horiz. % -11.88% -18.39% 392.72% 8.81% 2,977.39% -26.44% 100.00%
DY 0.00 0.00 0.00 0.00 19.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.58 0.59 0.45 0.40 0.34 0.50 0.49 11.86%
  QoQ % -1.69% 31.11% 12.50% 17.65% -32.00% 2.04% -
  Horiz. % 118.37% 120.41% 91.84% 81.63% 69.39% 102.04% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 -
Price 0.8450 0.9150 0.7600 0.6050 0.5250 0.6100 0.6100 -
P/RPS 0.44 0.49 0.38 0.32 0.27 0.30 0.30 29.00%
  QoQ % -10.20% 28.95% 18.75% 18.52% -10.00% 0.00% -
  Horiz. % 146.67% 163.33% 126.67% 106.67% 90.00% 100.00% 100.00%
P/EPS -321.01 -224.85 10.29 446.90 1.32 -156.08 41.03 -
  QoQ % -42.77% -2,285.13% -97.70% 33,756.06% 100.85% -480.40% -
  Horiz. % -782.38% -548.01% 25.08% 1,089.20% 3.22% -380.40% 100.00%
EY -0.31 -0.44 9.71 0.22 75.49 -0.64 2.44 -
  QoQ % 29.55% -104.53% 4,313.64% -99.71% 11,895.31% -126.23% -
  Horiz. % -12.70% -18.03% 397.95% 9.02% 3,093.85% -26.23% 100.00%
DY 0.00 0.00 0.00 0.00 19.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.63 0.48 0.40 0.35 0.54 0.53 7.39%
  QoQ % -6.35% 31.25% 20.00% 14.29% -35.19% 1.89% -
  Horiz. % 111.32% 118.87% 90.57% 75.47% 66.04% 101.89% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers