[TEXCHEM] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 184.27%
YoY- -49.28%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 707,056 654,457 646,008 616,696 565,756 548,877 566,512 15.93%
PBT 8,336 3,161 4,102 6,582 2,528 11,207 9,858 -10.58%
Tax -3,780 -6,375 -3,400 -4,192 -2,528 -6,821 -5,922 -25.88%
NP 4,556 -3,214 702 2,390 0 4,386 3,936 10.25%
-
NP to SH 4,556 -3,214 702 2,390 -2,836 4,386 3,936 10.25%
-
Tax Rate 45.35% 201.68% 82.89% 63.69% 100.00% 60.86% 60.07% -
Total Cost 702,500 657,671 645,305 614,306 565,756 544,491 562,576 15.97%
-
Net Worth 129,955 125,426 134,015 136,881 142,874 113,214 105,318 15.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 7,634 4,316 - - 5,927 3,075 -
Div Payout % - 0.00% 614.25% - - 135.14% 78.13% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 129,955 125,426 134,015 136,881 142,874 113,214 105,318 15.05%
NOSH 109,519 109,066 107,903 108,636 107,424 84,671 76,875 26.63%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.64% -0.49% 0.11% 0.39% 0.00% 0.80% 0.69% -
ROE 3.51% -2.56% 0.52% 1.75% -1.98% 3.87% 3.74% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 645.60 600.05 598.69 567.67 526.66 648.24 736.93 -8.45%
EPS 4.16 -2.95 0.64 2.20 -2.64 5.18 5.12 -12.93%
DPS 0.00 7.00 4.00 0.00 0.00 7.00 4.00 -
NAPS 1.1866 1.15 1.242 1.26 1.33 1.3371 1.37 -9.14%
Adjusted Per Share Value based on latest NOSH - 108,181
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 559.50 517.88 511.19 488.00 447.69 434.33 448.29 15.93%
EPS 3.61 -2.54 0.56 1.89 -2.24 3.47 3.11 10.45%
DPS 0.00 6.04 3.42 0.00 0.00 4.69 2.43 -
NAPS 1.0284 0.9925 1.0605 1.0832 1.1306 0.8959 0.8334 15.06%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.37 1.42 1.50 1.67 1.78 1.77 1.57 -
P/RPS 0.21 0.24 0.25 0.29 0.34 0.27 0.21 0.00%
P/EPS 32.93 -48.19 230.34 75.91 -67.42 34.17 30.66 4.88%
EY 3.04 -2.08 0.43 1.32 -1.48 2.93 3.26 -4.55%
DY 0.00 4.93 2.67 0.00 0.00 3.95 2.55 -
P/NAPS 1.15 1.23 1.21 1.33 1.34 1.32 1.15 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/04/03 29/01/03 30/10/02 31/07/02 02/05/02 29/01/02 26/10/01 -
Price 1.40 1.46 1.50 1.68 1.90 1.80 1.65 -
P/RPS 0.22 0.24 0.25 0.30 0.36 0.28 0.22 0.00%
P/EPS 33.65 -49.54 230.34 76.36 -71.97 34.75 32.23 2.91%
EY 2.97 -2.02 0.43 1.31 -1.39 2.88 3.10 -2.81%
DY 0.00 4.79 2.67 0.00 0.00 3.89 2.42 -
P/NAPS 1.18 1.27 1.21 1.33 1.43 1.35 1.20 -1.11%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment