[TEXCHEM] YoY Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 256,835 277,089 241,234 234,390 262,121 223,974 249,644 0.47% YoY % -7.31% 14.86% 2.92% -10.58% 17.03% -10.28% - Horiz. % 102.88% 110.99% 96.63% 93.89% 105.00% 89.72% 100.00%
PBT 1,373 8,376 2,366 -335 1,758 -829 149 44.74% YoY % -83.61% 254.02% 806.27% -119.06% 312.06% -656.38% - Horiz. % 921.48% 5,621.48% 1,587.92% -224.83% 1,179.87% -556.38% 100.00%
Tax -2,706 -2,984 -2,446 -944 -3,676 -3,656 -2,021 4.98% YoY % 9.32% -22.00% -159.11% 74.32% -0.55% -80.90% - Horiz. % 133.89% 147.65% 121.03% 46.71% 181.89% 180.90% 100.00%
NP -1,333 5,392 -80 -1,279 -1,918 -4,485 -1,872 -5.50% YoY % -124.72% 6,840.00% 93.75% 33.32% 57.24% -139.58% - Horiz. % 71.21% -288.03% 4.27% 68.32% 102.46% 239.58% 100.00%
NP to SH -2,214 4,986 927 168 -1,182 -3,819 -1,523 6.43% YoY % -144.40% 437.86% 451.79% 114.21% 69.05% -150.76% - Horiz. % 145.37% -327.38% -60.87% -11.03% 77.61% 250.76% 100.00%
Tax Rate 197.09 % 35.63 % 103.38 % - % 209.10 % - % 1,356.38 % -27.47% YoY % 453.16% -65.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.53% 2.63% 7.62% 0.00% 15.42% 0.00% 100.00%
Total Cost 258,168 271,697 241,314 235,669 264,039 228,459 251,516 0.44% YoY % -4.98% 12.59% 2.40% -10.74% 15.57% -9.17% - Horiz. % 102.64% 108.02% 95.94% 93.70% 104.98% 90.83% 100.00%
Net Worth 282,449 297,887 179,993 187,302 139,263 140,025 151,557 10.92% YoY % -5.18% 65.50% -3.90% 34.49% -0.54% -7.61% - Horiz. % 186.36% 196.55% 118.76% 123.59% 91.89% 92.39% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 12,409 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 248.89 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 282,449 297,887 179,993 187,302 139,263 140,025 151,557 10.92% YoY % -5.18% 65.50% -3.90% 34.49% -0.54% -7.61% - Horiz. % 186.36% 196.55% 118.76% 123.59% 91.89% 92.39% 100.00%
NOSH 124,099 124,099 124,099 124,099 124,099 123,993 123,821 0.04% YoY % 0.00% 0.00% 0.00% 0.00% 0.09% 0.14% - Horiz. % 100.22% 100.22% 100.22% 100.22% 100.22% 100.14% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.52 % 1.95 % -0.03 % -0.55 % -0.73 % -2.00 % -0.75 % -5.92% YoY % -126.67% 6,600.00% 94.55% 24.66% 63.50% -166.67% - Horiz. % 69.33% -260.00% 4.00% 73.33% 97.33% 266.67% 100.00%
ROE -0.78 % 1.67 % 0.52 % 0.09 % -0.85 % -2.73 % -1.00 % -4.05% YoY % -146.71% 221.15% 477.78% 110.59% 68.86% -173.00% - Horiz. % 78.00% -167.00% -52.00% -9.00% 85.00% 273.00% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 206.96 223.28 194.39 188.87 211.22 180.63 201.62 0.44% YoY % -7.31% 14.86% 2.92% -10.58% 16.94% -10.41% - Horiz. % 102.65% 110.74% 96.41% 93.68% 104.76% 89.59% 100.00%
EPS -1.81 4.02 0.75 0.14 -0.95 -3.08 -1.23 6.64% YoY % -145.02% 436.00% 435.71% 114.74% 69.16% -150.41% - Horiz. % 147.15% -326.83% -60.98% -11.38% 77.24% 250.41% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 2.2760 2.4004 1.4504 1.5093 1.1222 1.1293 1.2240 10.88% YoY % -5.18% 65.50% -3.90% 34.49% -0.63% -7.74% - Horiz. % 185.95% 196.11% 118.50% 123.31% 91.68% 92.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,099 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 206.96 223.28 194.39 188.87 211.22 180.48 201.17 0.47% YoY % -7.31% 14.86% 2.92% -10.58% 17.03% -10.28% - Horiz. % 102.88% 110.99% 96.63% 93.89% 105.00% 89.72% 100.00%
EPS -1.81 4.02 0.75 0.14 -0.95 -3.08 -1.23 6.64% YoY % -145.02% 436.00% 435.71% 114.74% 69.16% -150.41% - Horiz. % 147.15% -326.83% -60.98% -11.38% 77.24% 250.41% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 2.2760 2.4004 1.4504 1.5093 1.1222 1.1283 1.2213 10.92% YoY % -5.18% 65.50% -3.90% 34.49% -0.54% -7.61% - Horiz. % 186.36% 196.54% 118.76% 123.58% 91.89% 92.39% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.7200 1.4900 0.7300 0.6000 0.5800 0.8700 0.9800 -
P/RPS 0.83 0.67 0.38 0.32 0.27 0.48 0.49 9.17% YoY % 23.88% 76.32% 18.75% 18.52% -43.75% -2.04% - Horiz. % 169.39% 136.73% 77.55% 65.31% 55.10% 97.96% 100.00%
P/EPS -96.41 37.09 97.73 443.21 -60.89 -28.25 -79.67 3.23% YoY % -359.94% -62.05% -77.95% 827.89% -115.54% 64.54% - Horiz. % 121.01% -46.55% -122.67% -556.31% 76.43% 35.46% 100.00%
EY -1.04 2.70 1.02 0.23 -1.64 -3.54 -1.26 -3.14% YoY % -138.52% 164.71% 343.48% 114.02% 53.67% -180.95% - Horiz. % 82.54% -214.29% -80.95% -18.25% 130.16% 280.95% 100.00%
DY 0.00 6.71 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.76 0.62 0.50 0.40 0.52 0.77 0.80 -0.85% YoY % 22.58% 24.00% 25.00% -23.08% -32.47% -3.75% - Horiz. % 95.00% 77.50% 62.50% 50.00% 65.00% 96.25% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/04/16 28/04/15 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 -
Price 1.6800 1.5400 0.7400 0.6050 0.6000 0.7700 0.9000 -
P/RPS 0.81 0.69 0.38 0.32 0.28 0.43 0.45 10.28% YoY % 17.39% 81.58% 18.75% 14.29% -34.88% -4.44% - Horiz. % 180.00% 153.33% 84.44% 71.11% 62.22% 95.56% 100.00%
P/EPS -94.17 38.33 99.07 446.90 -62.99 -25.00 -73.17 4.29% YoY % -345.68% -61.31% -77.83% 809.48% -151.96% 65.83% - Horiz. % 128.70% -52.38% -135.40% -610.77% 86.09% 34.17% 100.00%
EY -1.06 2.61 1.01 0.22 -1.59 -4.00 -1.37 -4.18% YoY % -140.61% 158.42% 359.09% 113.84% 60.25% -191.97% - Horiz. % 77.37% -190.51% -73.72% -16.06% 116.06% 291.97% 100.00%
DY 0.00 6.49 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.74 0.64 0.51 0.40 0.53 0.68 0.74 - YoY % 15.63% 25.49% 27.50% -24.53% -22.06% -8.11% - Horiz. % 100.00% 86.49% 68.92% 54.05% 71.62% 91.89% 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.
Comment
TRB IFR Q1 2013.pdf 
