Highlights

[TEXCHEM] YoY Quarter Result on 2010-03-31 [#1]

Stock [TEXCHEM]: TEXCHEM RESOURCES BHD
Announcement Date 29-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -43.81%    YoY -     83.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 234,390 262,121 223,974 249,644 216,804 347,068 305,077 -4.29%
  YoY % -10.58% 17.03% -10.28% 15.15% -37.53% 13.76% -
  Horiz. % 76.83% 85.92% 73.42% 81.83% 71.07% 113.76% 100.00%
PBT -335 1,758 -829 149 -9,971 3,978 1,366 -
  YoY % -119.06% 312.06% -656.38% 101.49% -350.65% 191.22% -
  Horiz. % -24.52% 128.70% -60.69% 10.91% -729.94% 291.22% 100.00%
Tax -944 -3,676 -3,656 -2,021 -1,294 -2,183 -2,062 -12.20%
  YoY % 74.32% -0.55% -80.90% -56.18% 40.72% -5.87% -
  Horiz. % 45.78% 178.27% 177.30% 98.01% 62.75% 105.87% 100.00%
NP -1,279 -1,918 -4,485 -1,872 -11,265 1,795 -696 10.66%
  YoY % 33.32% 57.24% -139.58% 83.38% -727.58% 357.90% -
  Horiz. % 183.76% 275.57% 644.40% 268.97% 1,618.53% -257.90% 100.00%
NP to SH 168 -1,182 -3,819 -1,523 -9,232 1,059 -889 -
  YoY % 114.21% 69.05% -150.76% 83.50% -971.77% 219.12% -
  Horiz. % -18.90% 132.96% 429.58% 171.32% 1,038.47% -119.12% 100.00%
Tax Rate - % 209.10 % - % 1,356.38 % - % 54.88 % 150.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -63.64% -
  Horiz. % 0.00% 138.52% 0.00% 898.56% 0.00% 36.36% 100.00%
Total Cost 235,669 264,039 228,459 251,516 228,069 345,273 305,773 -4.24%
  YoY % -10.74% 15.57% -9.17% 10.28% -33.95% 12.92% -
  Horiz. % 77.07% 86.35% 74.72% 82.26% 74.59% 112.92% 100.00%
Net Worth 187,302 139,263 140,025 151,557 161,770 177,127 171,342 1.49%
  YoY % 34.49% -0.54% -7.61% -6.31% -8.67% 3.38% -
  Horiz. % 109.31% 81.28% 81.72% 88.45% 94.41% 103.38% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 187,302 139,263 140,025 151,557 161,770 177,127 171,342 1.49%
  YoY % 34.49% -0.54% -7.61% -6.31% -8.67% 3.38% -
  Horiz. % 109.31% 81.28% 81.72% 88.45% 94.41% 103.38% 100.00%
NOSH 124,099 124,099 123,993 123,821 124,086 124,588 123,472 0.08%
  YoY % 0.00% 0.09% 0.14% -0.21% -0.40% 0.90% -
  Horiz. % 100.51% 100.51% 100.42% 100.28% 100.50% 100.90% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -0.55 % -0.73 % -2.00 % -0.75 % -5.20 % 0.52 % -0.23 % 15.62%
  YoY % 24.66% 63.50% -166.67% 85.58% -1,100.00% 326.09% -
  Horiz. % 239.13% 317.39% 869.57% 326.09% 2,260.87% -226.09% 100.00%
ROE 0.09 % -0.85 % -2.73 % -1.00 % -5.71 % 0.60 % -0.52 % -
  YoY % 110.59% 68.86% -173.00% 82.49% -1,051.67% 215.38% -
  Horiz. % -17.31% 163.46% 525.00% 192.31% 1,098.08% -115.38% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 188.87 211.22 180.63 201.62 174.72 278.57 247.08 -4.37%
  YoY % -10.58% 16.94% -10.41% 15.40% -37.28% 12.74% -
  Horiz. % 76.44% 85.49% 73.11% 81.60% 70.71% 112.74% 100.00%
EPS 0.14 -0.95 -3.08 -1.23 -7.44 0.85 -0.72 -
  YoY % 114.74% 69.16% -150.41% 83.47% -975.29% 218.06% -
  Horiz. % -19.44% 131.94% 427.78% 170.83% 1,033.33% -118.06% 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 1.5093 1.1222 1.1293 1.2240 1.3037 1.4217 1.3877 1.41%
  YoY % 34.49% -0.63% -7.74% -6.11% -8.30% 2.45% -
  Horiz. % 108.76% 80.87% 81.38% 88.20% 93.95% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 188.87 211.22 180.48 201.17 174.70 279.67 245.83 -4.29%
  YoY % -10.58% 17.03% -10.28% 15.15% -37.53% 13.77% -
  Horiz. % 76.83% 85.92% 73.42% 81.83% 71.07% 113.77% 100.00%
EPS 0.14 -0.95 -3.08 -1.23 -7.44 0.85 -0.72 -
  YoY % 114.74% 69.16% -150.41% 83.47% -975.29% 218.06% -
  Horiz. % -19.44% 131.94% 427.78% 170.83% 1,033.33% -118.06% 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 1.5093 1.1222 1.1283 1.2213 1.3036 1.4273 1.3807 1.49%
  YoY % 34.49% -0.54% -7.61% -6.31% -8.67% 3.38% -
  Horiz. % 109.31% 81.28% 81.72% 88.46% 94.42% 103.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.6000 0.5800 0.8700 0.9800 1.0200 1.2100 1.4600 -
P/RPS 0.32 0.27 0.48 0.49 0.58 0.43 0.59 -9.69%
  YoY % 18.52% -43.75% -2.04% -15.52% 34.88% -27.12% -
  Horiz. % 54.24% 45.76% 81.36% 83.05% 98.31% 72.88% 100.00%
P/EPS 443.21 -60.89 -28.25 -79.67 -13.71 142.35 -202.78 -
  YoY % 827.89% -115.54% 64.54% -481.11% -109.63% 170.20% -
  Horiz. % -218.57% 30.03% 13.93% 39.29% 6.76% -70.20% 100.00%
EY 0.23 -1.64 -3.54 -1.26 -7.29 0.70 -0.49 -
  YoY % 114.02% 53.67% -180.95% 82.72% -1,141.43% 242.86% -
  Horiz. % -46.94% 334.69% 722.45% 257.14% 1,487.76% -142.86% 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 0.40 0.52 0.77 0.80 0.78 0.85 1.05 -14.85%
  YoY % -23.08% -32.47% -3.75% 2.56% -8.24% -19.05% -
  Horiz. % 38.10% 49.52% 73.33% 76.19% 74.29% 80.95% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 03/05/13 26/04/12 29/04/11 29/04/10 05/05/09 06/05/08 04/05/07 -
Price 0.6050 0.6000 0.7700 0.9000 1.0500 1.2500 1.5000 -
P/RPS 0.32 0.28 0.43 0.45 0.60 0.45 0.61 -10.19%
  YoY % 14.29% -34.88% -4.44% -25.00% 33.33% -26.23% -
  Horiz. % 52.46% 45.90% 70.49% 73.77% 98.36% 73.77% 100.00%
P/EPS 446.90 -62.99 -25.00 -73.17 -14.11 147.06 -208.33 -
  YoY % 809.48% -151.96% 65.83% -418.57% -109.59% 170.59% -
  Horiz. % -214.52% 30.24% 12.00% 35.12% 6.77% -70.59% 100.00%
EY 0.22 -1.59 -4.00 -1.37 -7.09 0.68 -0.48 -
  YoY % 113.84% 60.25% -191.97% 80.68% -1,142.65% 241.67% -
  Horiz. % -45.83% 331.25% 833.33% 285.42% 1,477.08% -141.67% 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 0.40 0.53 0.68 0.74 0.81 0.88 1.08 -15.24%
  YoY % -24.53% -22.06% -8.11% -8.64% -7.95% -18.52% -
  Horiz. % 37.04% 49.07% 62.96% 68.52% 75.00% 81.48% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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