[TEXCHEM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 419.29%
YoY- -25.62%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,388,272 1,257,012 1,241,833 1,222,306 1,220,308 1,267,657 1,287,500 5.14%
PBT 15,912 29,434 23,750 22,242 5,464 22,537 26,318 -28.47%
Tax -8,732 -7,465 -8,677 -9,156 -8,248 -6,604 -10,173 -9.67%
NP 7,180 21,969 15,073 13,086 -2,784 15,933 16,145 -41.70%
-
NP to SH 4,236 18,084 12,418 11,354 -3,556 16,312 16,329 -59.29%
-
Tax Rate 54.88% 25.36% 36.53% 41.17% 150.95% 29.30% 38.65% -
Total Cost 1,381,092 1,235,043 1,226,760 1,209,220 1,223,092 1,251,724 1,271,354 5.66%
-
Net Worth 177,127 177,611 176,234 182,011 171,342 171,776 177,314 -0.07%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 14,887 9,921 14,906 - 12,405 8,272 -
Div Payout % - 82.33% 79.89% 131.29% - 76.05% 50.66% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 177,127 177,611 176,234 182,011 171,342 171,776 177,314 -0.07%
NOSH 124,588 124,065 124,021 124,223 123,472 124,052 124,083 0.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.52% 1.75% 1.21% 1.07% -0.23% 1.26% 1.25% -
ROE 2.39% 10.18% 7.05% 6.24% -2.08% 9.50% 9.21% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,114.29 1,013.19 1,001.31 983.96 988.33 1,021.87 1,037.61 4.86%
EPS 3.40 14.57 10.01 9.14 -2.88 13.14 13.16 -59.40%
DPS 0.00 12.00 8.00 12.00 0.00 10.00 6.67 -
NAPS 1.4217 1.4316 1.421 1.4652 1.3877 1.3847 1.429 -0.34%
Adjusted Per Share Value based on latest NOSH - 124,120
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,098.55 994.69 982.68 967.22 965.64 1,003.11 1,018.81 5.14%
EPS 3.35 14.31 9.83 8.98 -2.81 12.91 12.92 -59.30%
DPS 0.00 11.78 7.85 11.80 0.00 9.82 6.55 -
NAPS 1.4016 1.4055 1.3946 1.4403 1.3558 1.3593 1.4031 -0.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.21 1.24 1.30 1.45 1.46 1.61 1.55 -
P/RPS 0.11 0.12 0.13 0.15 0.15 0.16 0.15 -18.66%
P/EPS 35.59 8.51 12.98 15.86 -50.69 12.24 11.78 108.84%
EY 2.81 11.76 7.70 6.30 -1.97 8.17 8.49 -52.11%
DY 0.00 9.68 6.15 8.28 0.00 6.21 4.30 -
P/NAPS 0.85 0.87 0.91 0.99 1.05 1.16 1.08 -14.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 06/05/08 22/02/08 02/11/07 08/08/07 04/05/07 15/02/07 31/10/06 -
Price 1.25 1.16 1.28 1.25 1.50 1.58 1.65 -
P/RPS 0.11 0.11 0.13 0.13 0.15 0.15 0.16 -22.08%
P/EPS 36.76 7.96 12.78 13.68 -52.08 12.02 12.54 104.69%
EY 2.72 12.57 7.82 7.31 -1.92 8.32 7.98 -51.17%
DY 0.00 10.34 6.25 9.60 0.00 6.33 4.04 -
P/NAPS 0.88 0.81 0.90 0.85 1.08 1.14 1.15 -16.32%

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