Highlights

[TEXCYCL] YoY Quarter Result on 2010-06-30 [#2]

Stock [TEXCYCL]: TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date 19-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -47.25%    YoY -     -43.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,817 3,800 11,742 3,382 10,836 3,522 3,951 -0.57%
  YoY % 0.45% -67.64% 247.19% -68.79% 207.67% -10.86% -
  Horiz. % 96.61% 96.18% 297.19% 85.60% 274.26% 89.14% 100.00%
PBT 1,057 4,499 2,373 1,050 1,928 2,058 1,509 -5.76%
  YoY % -76.51% 89.59% 126.00% -45.54% -6.32% 36.38% -
  Horiz. % 70.05% 298.14% 157.26% 69.58% 127.77% 136.38% 100.00%
Tax -347 -531 -631 -244 -495 -625 -429 -3.47%
  YoY % 34.65% 15.85% -158.61% 50.71% 20.80% -45.69% -
  Horiz. % 80.89% 123.78% 147.09% 56.88% 115.38% 145.69% 100.00%
NP 710 3,968 1,742 806 1,433 1,433 1,080 -6.75%
  YoY % -82.11% 127.78% 116.13% -43.75% 0.00% 32.69% -
  Horiz. % 65.74% 367.41% 161.30% 74.63% 132.69% 132.69% 100.00%
NP to SH 710 3,968 1,742 806 1,433 1,433 1,080 -6.75%
  YoY % -82.11% 127.78% 116.13% -43.75% 0.00% 32.69% -
  Horiz. % 65.74% 367.41% 161.30% 74.63% 132.69% 132.69% 100.00%
Tax Rate 32.83 % 11.80 % 26.59 % 23.24 % 25.67 % 30.37 % 28.43 % 2.43%
  YoY % 178.22% -55.62% 14.41% -9.47% -15.48% 6.82% -
  Horiz. % 115.48% 41.51% 93.53% 81.74% 90.29% 106.82% 100.00%
Total Cost 3,107 -168 10,000 2,576 9,403 2,089 2,871 1.32%
  YoY % 1,949.40% -101.68% 288.20% -72.60% 350.12% -27.24% -
  Horiz. % 108.22% -5.85% 348.31% 89.72% 327.52% 72.76% 100.00%
Net Worth 56,478 55,534 48,007 42,237 37,394 33,061 29,194 11.61%
  YoY % 1.70% 15.68% 13.66% 12.95% 13.11% 13.25% -
  Horiz. % 193.46% 190.23% 164.44% 144.68% 128.09% 113.25% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 56,478 55,534 48,007 42,237 37,394 33,061 29,194 11.61%
  YoY % 1.70% 15.68% 13.66% 12.95% 13.11% 13.25% -
  Horiz. % 193.46% 190.23% 164.44% 144.68% 128.09% 113.25% 100.00%
NOSH 169,047 171,034 170,784 171,489 170,595 170,595 171,428 -0.23%
  YoY % -1.16% 0.15% -0.41% 0.52% 0.00% -0.49% -
  Horiz. % 98.61% 99.77% 99.62% 100.04% 99.51% 99.51% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.60 % 104.42 % 14.84 % 23.83 % 13.22 % 40.69 % 27.33 % -6.21%
  YoY % -82.19% 603.64% -37.73% 80.26% -67.51% 48.88% -
  Horiz. % 68.06% 382.07% 54.30% 87.19% 48.37% 148.88% 100.00%
ROE 1.26 % 7.15 % 3.63 % 1.91 % 3.83 % 4.33 % 3.70 % -16.42%
  YoY % -82.38% 96.97% 90.05% -50.13% -11.55% 17.03% -
  Horiz. % 34.05% 193.24% 98.11% 51.62% 103.51% 117.03% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.26 2.22 6.88 1.97 6.35 2.06 2.30 -0.29%
  YoY % 1.80% -67.73% 249.24% -68.98% 208.25% -10.43% -
  Horiz. % 98.26% 96.52% 299.13% 85.65% 276.09% 89.57% 100.00%
EPS 0.42 2.32 1.02 0.47 0.84 0.84 0.63 -6.53%
  YoY % -81.90% 127.45% 117.02% -44.05% 0.00% 33.33% -
  Horiz. % 66.67% 368.25% 161.90% 74.60% 133.33% 133.33% 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 0.3341 0.3247 0.2811 0.2463 0.2192 0.1938 0.1703 11.87%
  YoY % 2.89% 15.51% 14.13% 12.36% 13.11% 13.80% -
  Horiz. % 196.18% 190.66% 165.06% 144.63% 128.71% 113.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 256,189
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.49 1.48 4.58 1.32 4.23 1.37 1.54 -0.55%
  YoY % 0.68% -67.69% 246.97% -68.79% 208.76% -11.04% -
  Horiz. % 96.75% 96.10% 297.40% 85.71% 274.68% 88.96% 100.00%
EPS 0.28 1.55 0.68 0.31 0.56 0.56 0.42 -6.53%
  YoY % -81.94% 127.94% 119.35% -44.64% 0.00% 33.33% -
  Horiz. % 66.67% 369.05% 161.90% 73.81% 133.33% 133.33% 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 0.2205 0.2168 0.1874 0.1649 0.1460 0.1291 0.1140 11.61%
  YoY % 1.71% 15.69% 13.64% 12.95% 13.09% 13.25% -
  Horiz. % 193.42% 190.18% 164.39% 144.65% 128.07% 113.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3700 0.2900 0.3400 0.2800 0.2500 0.2200 0.6100 -
P/RPS 16.39 13.05 4.95 14.20 3.94 10.66 26.47 -7.67%
  YoY % 25.59% 163.64% -65.14% 260.41% -63.04% -59.73% -
  Horiz. % 61.92% 49.30% 18.70% 53.65% 14.88% 40.27% 100.00%
P/EPS 88.10 12.50 33.33 59.57 29.76 26.19 96.83 -1.56%
  YoY % 604.80% -62.50% -44.05% 100.17% 13.63% -72.95% -
  Horiz. % 90.98% 12.91% 34.42% 61.52% 30.73% 27.05% 100.00%
EY 1.14 8.00 3.00 1.68 3.36 3.82 1.03 1.70%
  YoY % -85.75% 166.67% 78.57% -50.00% -12.04% 270.87% -
  Horiz. % 110.68% 776.70% 291.26% 163.11% 326.21% 370.87% 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 1.11 0.89 1.21 1.14 1.14 1.14 3.58 -17.72%
  YoY % 24.72% -26.45% 6.14% 0.00% 0.00% -68.16% -
  Horiz. % 31.01% 24.86% 33.80% 31.84% 31.84% 31.84% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 16/08/12 11/08/11 19/08/10 26/08/09 26/08/08 23/08/07 -
Price 0.4400 0.3200 0.2800 0.3100 0.2500 0.2700 0.5000 -
P/RPS 19.49 14.40 4.07 15.72 3.94 13.08 21.69 -1.77%
  YoY % 35.35% 253.81% -74.11% 298.98% -69.88% -39.70% -
  Horiz. % 89.86% 66.39% 18.76% 72.48% 18.17% 60.30% 100.00%
P/EPS 104.76 13.79 27.45 65.96 29.76 32.14 79.37 4.73%
  YoY % 659.68% -49.76% -58.38% 121.64% -7.41% -59.51% -
  Horiz. % 131.99% 17.37% 34.58% 83.10% 37.50% 40.49% 100.00%
EY 0.95 7.25 3.64 1.52 3.36 3.11 1.26 -4.59%
  YoY % -86.90% 99.18% 139.47% -54.76% 8.04% 146.83% -
  Horiz. % 75.40% 575.40% 288.89% 120.63% 266.67% 246.83% 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 1.32 0.99 1.00 1.26 1.14 1.39 2.94 -12.48%
  YoY % 33.33% -1.00% -20.63% 10.53% -17.99% -52.72% -
  Horiz. % 44.90% 33.67% 34.01% 42.86% 38.78% 47.28% 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.
 


 

285  507  453  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 XDL 0.16-0.005 
 SAPNRG 0.26-0.01 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers