[TEXCHEM] YoY Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 232,823 252,527 251,394 266,033 274,275 406,259 320,222 -5.17% YoY % -7.80% 0.45% -5.50% -3.01% -32.49% 26.87% - Horiz. % 72.71% 78.86% 78.51% 83.08% 85.65% 126.87% 100.00%
PBT 1,274 1,589 -79 -1,586 2,699 3,051 6,692 -24.13% YoY % -19.82% 2,111.39% 95.02% -158.76% -11.54% -54.41% - Horiz. % 19.04% 23.74% -1.18% -23.70% 40.33% 45.59% 100.00%
Tax -2,999 -1,217 -3,552 114 -1,026 -1,764 -1,930 7.62% YoY % -146.43% 65.74% -3,215.79% 111.11% 41.84% 8.60% - Horiz. % 155.39% 63.06% 184.04% -5.91% 53.16% 91.40% 100.00%
NP -1,725 372 -3,631 -1,472 1,673 1,287 4,762 - YoY % -563.71% 110.25% -146.67% -187.99% 29.99% -72.97% - Horiz. % -36.22% 7.81% -76.25% -30.91% 35.13% 27.03% 100.00%
NP to SH -505 -485 -2,897 -1,045 1,050 1,020 3,637 - YoY % -4.12% 83.26% -177.22% -199.52% 2.94% -71.95% - Horiz. % -13.89% -13.34% -79.65% -28.73% 28.87% 28.05% 100.00%
Tax Rate 235.40 % 76.59 % - % - % 38.01 % 57.82 % 28.84 % 41.85% YoY % 207.35% 0.00% 0.00% 0.00% -34.26% 100.49% - Horiz. % 816.23% 265.57% 0.00% 0.00% 131.80% 200.49% 100.00%
Total Cost 234,548 252,155 255,025 267,505 272,602 404,972 315,460 -4.82% YoY % -6.98% -1.13% -4.67% -1.87% -32.69% 28.38% - Horiz. % 74.35% 79.93% 80.84% 84.80% 86.41% 128.38% 100.00%
Net Worth 180,377 141,311 144,812 145,964 159,649 176,285 176,388 0.37% YoY % 27.65% -2.42% -0.79% -8.57% -9.44% -0.06% - Horiz. % 102.26% 80.11% 82.10% 82.75% 90.51% 99.94% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 2,488 - 7,463 7,447 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.21% - Horiz. % 0.00% 0.00% 0.00% 33.41% 0.00% 100.21% 100.00%
Div Payout % - % - % - % - % - % 731.71 % 204.78 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 257.32% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 357.32% 100.00%
Equity 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 180,377 141,311 144,812 145,964 159,649 176,285 176,388 0.37% YoY % 27.65% -2.42% -0.79% -8.57% -9.44% -0.06% - Horiz. % 102.26% 80.11% 82.10% 82.75% 90.51% 99.94% 100.00%
NOSH 124,099 124,099 124,334 124,404 123,529 124,390 124,129 -0.00% YoY % 0.00% -0.19% -0.06% 0.71% -0.69% 0.21% - Horiz. % 99.98% 99.98% 100.17% 100.22% 99.52% 100.21% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.74 % 0.15 % -1.44 % -0.55 % 0.61 % 0.32 % 1.49 % - YoY % -593.33% 110.42% -161.82% -190.16% 90.63% -78.52% - Horiz. % -49.66% 10.07% -96.64% -36.91% 40.94% 21.48% 100.00%
ROE -0.28 % -0.34 % -2.00 % -0.72 % 0.66 % 0.58 % 2.06 % - YoY % 17.65% 83.00% -177.78% -209.09% 13.79% -71.84% - Horiz. % -13.59% -16.50% -97.09% -34.95% 32.04% 28.16% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 187.61 203.49 202.19 213.84 222.03 326.60 257.97 -5.16% YoY % -7.80% 0.64% -5.45% -3.69% -32.02% 26.60% - Horiz. % 72.73% 78.88% 78.38% 82.89% 86.07% 126.60% 100.00%
EPS -0.41 -0.39 -2.34 -0.84 0.85 0.82 2.93 - YoY % -5.13% 83.33% -178.57% -198.82% 3.66% -72.01% - Horiz. % -13.99% -13.31% -79.86% -28.67% 29.01% 27.99% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 6.00 6.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 33.33% 0.00% 100.00% 100.00%
NAPS 1.4535 1.1387 1.1647 1.1733 1.2924 1.4172 1.4210 0.38% YoY % 27.65% -2.23% -0.73% -9.22% -8.81% -0.27% - Horiz. % 102.29% 80.13% 81.96% 82.57% 90.95% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 187.61 203.49 202.58 214.37 221.01 327.37 258.04 -5.17% YoY % -7.80% 0.45% -5.50% -3.00% -32.49% 26.87% - Horiz. % 72.71% 78.86% 78.51% 83.08% 85.65% 126.87% 100.00%
EPS -0.41 -0.39 -2.33 -0.84 0.85 0.82 2.93 - YoY % -5.13% 83.26% -177.38% -198.82% 3.66% -72.01% - Horiz. % -13.99% -13.31% -79.52% -28.67% 29.01% 27.99% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 6.01 6.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% - Horiz. % 0.00% 0.00% 0.00% 33.33% 0.00% 100.17% 100.00%
NAPS 1.4535 1.1387 1.1669 1.1762 1.2865 1.4205 1.4214 0.37% YoY % 27.65% -2.42% -0.79% -8.57% -9.43% -0.06% - Horiz. % 102.26% 80.11% 82.10% 82.75% 90.51% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.8550 0.5700 0.6300 0.8500 0.9200 1.1800 1.3000 -
P/RPS 0.46 0.28 0.31 0.40 0.41 0.36 0.50 -1.38% YoY % 64.29% -9.68% -22.50% -2.44% 13.89% -28.00% - Horiz. % 92.00% 56.00% 62.00% 80.00% 82.00% 72.00% 100.00%
P/EPS -210.11 -145.85 -27.04 -101.19 108.24 143.90 44.37 - YoY % -44.06% -439.39% 73.28% -193.49% -24.78% 224.32% - Horiz. % -473.54% -328.71% -60.94% -228.06% 243.95% 324.32% 100.00%
EY -0.48 -0.69 -3.70 -0.99 0.92 0.69 2.25 - YoY % 30.43% 81.35% -273.74% -207.61% 33.33% -69.33% - Horiz. % -21.33% -30.67% -164.44% -44.00% 40.89% 30.67% 100.00%
DY 0.00 0.00 0.00 2.35 0.00 5.08 4.62 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 9.96% - Horiz. % 0.00% 0.00% 0.00% 50.87% 0.00% 109.96% 100.00%
P/NAPS 0.59 0.50 0.54 0.72 0.71 0.83 0.91 -6.96% YoY % 18.00% -7.41% -25.00% 1.41% -14.46% -8.79% - Horiz. % 64.84% 54.95% 59.34% 79.12% 78.02% 91.21% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/10/13 31/10/12 25/10/11 28/10/10 30/10/09 05/11/08 02/11/07 -
Price 0.9150 0.6100 0.6200 0.8000 0.9400 0.9600 1.2800 -
P/RPS 0.49 0.30 0.31 0.37 0.42 0.29 0.50 -0.34% YoY % 63.33% -3.23% -16.22% -11.90% 44.83% -42.00% - Horiz. % 98.00% 60.00% 62.00% 74.00% 84.00% 58.00% 100.00%
P/EPS -224.85 -156.08 -26.61 -95.24 110.59 117.07 43.69 - YoY % -44.06% -486.55% 72.06% -186.12% -5.54% 167.96% - Horiz. % -514.65% -357.24% -60.91% -217.99% 253.12% 267.96% 100.00%
EY -0.44 -0.64 -3.76 -1.05 0.90 0.85 2.29 - YoY % 31.25% 82.98% -258.10% -216.67% 5.88% -62.88% - Horiz. % -19.21% -27.95% -164.19% -45.85% 39.30% 37.12% 100.00%
DY 0.00 0.00 0.00 2.50 0.00 6.25 4.69 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.26% - Horiz. % 0.00% 0.00% 0.00% 53.30% 0.00% 133.26% 100.00%
P/NAPS 0.63 0.54 0.53 0.68 0.73 0.68 0.90 -5.77% YoY % 16.67% 1.89% -22.06% -6.85% 7.35% -24.44% - Horiz. % 70.00% 60.00% 58.89% 75.56% 81.11% 75.56% 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 Q3 2010 IFR.pdf 
