Highlights

[TEXCYCL] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -34.02%    YoY -     57.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,269 5,201 3,590 3,546 7,562 4,303 8,289 -7.27%
  YoY % 1.31% 44.87% 1.24% -53.11% 75.74% -48.09% -
  Horiz. % 63.57% 62.75% 43.31% 42.78% 91.23% 51.91% 100.00%
PBT 1,840 2,162 1,591 3,892 2,719 2,278 1,352 5.27%
  YoY % -14.89% 35.89% -59.12% 43.14% 19.36% 68.49% -
  Horiz. % 136.09% 159.91% 117.68% 287.87% 201.11% 168.49% 100.00%
Tax -455 -586 -442 -659 -665 -750 -379 3.09%
  YoY % 22.35% -32.58% 32.93% 0.90% 11.33% -97.89% -
  Horiz. % 120.05% 154.62% 116.62% 173.88% 175.46% 197.89% 100.00%
NP 1,385 1,576 1,149 3,233 2,054 1,528 973 6.06%
  YoY % -12.12% 37.16% -64.46% 57.40% 34.42% 57.04% -
  Horiz. % 142.34% 161.97% 118.09% 332.27% 211.10% 157.04% 100.00%
NP to SH 1,385 1,576 1,149 3,233 2,054 1,528 973 6.06%
  YoY % -12.12% 37.16% -64.46% 57.40% 34.42% 57.04% -
  Horiz. % 142.34% 161.97% 118.09% 332.27% 211.10% 157.04% 100.00%
Tax Rate 24.73 % 27.10 % 27.78 % 16.93 % 24.46 % 32.92 % 28.03 % -2.07%
  YoY % -8.75% -2.45% 64.09% -30.78% -25.70% 17.45% -
  Horiz. % 88.23% 96.68% 99.11% 60.40% 87.26% 117.45% 100.00%
Total Cost 3,884 3,625 2,441 313 5,508 2,775 7,316 -10.01%
  YoY % 7.14% 48.50% 679.87% -94.32% 98.49% -62.07% -
  Horiz. % 53.09% 49.55% 33.37% 4.28% 75.29% 37.93% 100.00%
Net Worth 65,922 63,988 56,643 51,556 46,369 42,337 35,949 10.63%
  YoY % 3.02% 12.97% 9.87% 11.19% 9.52% 17.77% -
  Horiz. % 183.37% 178.00% 157.56% 143.41% 128.98% 117.77% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 65,922 63,988 56,643 51,556 46,369 42,337 35,949 10.63%
  YoY % 3.02% 12.97% 9.87% 11.19% 9.52% 17.77% -
  Horiz. % 183.37% 178.00% 157.56% 143.41% 128.98% 117.77% 100.00%
NOSH 168,902 169,462 171,492 171,058 171,166 171,685 170,701 -0.18%
  YoY % -0.33% -1.18% 0.25% -0.06% -0.30% 0.58% -
  Horiz. % 98.95% 99.27% 100.46% 100.21% 100.27% 100.58% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 26.29 % 30.30 % 32.01 % 91.17 % 27.16 % 35.51 % 11.74 % 14.37%
  YoY % -13.23% -5.34% -64.89% 235.68% -23.51% 202.47% -
  Horiz. % 223.94% 258.09% 272.66% 776.58% 231.35% 302.47% 100.00%
ROE 2.10 % 2.46 % 2.03 % 6.27 % 4.43 % 3.61 % 2.71 % -4.16%
  YoY % -14.63% 21.18% -67.62% 41.53% 22.71% 33.21% -
  Horiz. % 77.49% 90.77% 74.91% 231.37% 163.47% 133.21% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.12 3.07 2.09 2.07 4.42 2.51 4.86 -7.12%
  YoY % 1.63% 46.89% 0.97% -53.17% 76.10% -48.35% -
  Horiz. % 64.20% 63.17% 43.00% 42.59% 90.95% 51.65% 100.00%
EPS 0.82 0.93 0.67 1.89 1.20 0.89 0.57 6.25%
  YoY % -11.83% 38.81% -64.55% 57.50% 34.83% 56.14% -
  Horiz. % 143.86% 163.16% 117.54% 331.58% 210.53% 156.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3903 0.3776 0.3303 0.3014 0.2709 0.2466 0.2106 10.82%
  YoY % 3.36% 14.32% 9.59% 11.26% 9.85% 17.09% -
  Horiz. % 185.33% 179.30% 156.84% 143.11% 128.63% 117.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.06 2.03 1.40 1.38 2.95 1.68 3.24 -7.27%
  YoY % 1.48% 45.00% 1.45% -53.22% 75.60% -48.15% -
  Horiz. % 63.58% 62.65% 43.21% 42.59% 91.05% 51.85% 100.00%
EPS 0.54 0.62 0.45 1.26 0.80 0.60 0.38 6.03%
  YoY % -12.90% 37.78% -64.29% 57.50% 33.33% 57.89% -
  Horiz. % 142.11% 163.16% 118.42% 331.58% 210.53% 157.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2573 0.2498 0.2211 0.2012 0.1810 0.1653 0.1403 10.63%
  YoY % 3.00% 12.98% 9.89% 11.16% 9.50% 17.82% -
  Horiz. % 183.39% 178.05% 157.59% 143.41% 129.01% 117.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.5250 0.5400 0.3600 0.3100 0.2700 0.3000 0.2200 -
P/RPS 16.83 17.59 17.20 14.95 6.11 11.97 4.53 24.44%
  YoY % -4.32% 2.27% 15.05% 144.68% -48.96% 164.24% -
  Horiz. % 371.52% 388.30% 379.69% 330.02% 134.88% 264.24% 100.00%
P/EPS 64.02 58.06 53.73 16.40 22.50 33.71 38.60 8.79%
  YoY % 10.27% 8.06% 227.62% -27.11% -33.25% -12.67% -
  Horiz. % 165.85% 150.41% 139.20% 42.49% 58.29% 87.33% 100.00%
EY 1.56 1.72 1.86 6.10 4.44 2.97 2.59 -8.10%
  YoY % -9.30% -7.53% -69.51% 37.39% 49.49% 14.67% -
  Horiz. % 60.23% 66.41% 71.81% 235.52% 171.43% 114.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.35 1.43 1.09 1.03 1.00 1.22 1.04 4.44%
  YoY % -5.59% 31.19% 5.83% 3.00% -18.03% 17.31% -
  Horiz. % 129.81% 137.50% 104.81% 99.04% 96.15% 117.31% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 30/05/14 27/05/13 28/05/12 11/05/11 13/05/10 01/06/09 -
Price 0.5500 0.5900 0.4300 0.3200 0.3300 0.3000 0.2500 -
P/RPS 17.63 19.22 20.54 15.44 7.47 11.97 5.15 22.75%
  YoY % -8.27% -6.43% 33.03% 106.69% -37.59% 132.43% -
  Horiz. % 342.33% 373.20% 398.83% 299.81% 145.05% 232.43% 100.00%
P/EPS 67.07 63.44 64.18 16.93 27.50 33.71 43.86 7.33%
  YoY % 5.72% -1.15% 279.09% -38.44% -18.42% -23.14% -
  Horiz. % 152.92% 144.64% 146.33% 38.60% 62.70% 76.86% 100.00%
EY 1.49 1.58 1.56 5.91 3.64 2.97 2.28 -6.84%
  YoY % -5.70% 1.28% -73.60% 62.36% 22.56% 30.26% -
  Horiz. % 65.35% 69.30% 68.42% 259.21% 159.65% 130.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.56 1.30 1.06 1.22 1.22 1.19 2.87%
  YoY % -9.62% 20.00% 22.64% -13.11% 0.00% 2.52% -
  Horiz. % 118.49% 131.09% 109.24% 89.08% 102.52% 102.52% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers