[TEXCHEM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5453.57%
YoY- 1307.24%
Quarter Report
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 241,234 953,615 716,587 483,764 234,390 1,010,723 769,970 -53.90%
PBT 2,366 12,003 10,465 9,191 -335 -21,025 5,346 -41.95%
Tax -2,446 -9,265 -5,873 -2,874 -944 69,766 -4,958 -37.59%
NP -80 2,738 4,592 6,317 -1,279 48,741 388 -
-
NP to SH 927 8,499 8,825 9,330 168 49,368 178 200.75%
-
Tax Rate 103.38% 77.19% 56.12% 31.27% - - 92.74% -
Total Cost 241,314 950,877 711,995 477,447 235,669 961,982 769,582 -53.87%
-
Net Worth 179,993 179,027 180,377 196,808 187,302 185,637 141,311 17.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 12,408 - -
Div Payout % - - - - - 25.14% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 179,993 179,027 180,377 196,808 187,302 185,637 141,311 17.52%
NOSH 124,099 124,126 124,099 124,099 124,099 124,088 124,099 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.03% 0.29% 0.64% 1.31% -0.55% 4.82% 0.05% -
ROE 0.52% 4.75% 4.89% 4.74% 0.09% 26.59% 0.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.39 768.26 577.43 389.82 188.87 814.51 620.45 -53.90%
EPS 0.75 6.85 7.11 7.52 0.14 39.78 0.14 206.47%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.4504 1.4423 1.4535 1.5859 1.5093 1.496 1.1387 17.52%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 193.36 764.36 574.38 387.76 187.87 810.14 617.16 -53.90%
EPS 0.74 6.81 7.07 7.48 0.13 39.57 0.14 203.74%
DPS 0.00 0.00 0.00 0.00 0.00 9.95 0.00 -
NAPS 1.4427 1.435 1.4458 1.5775 1.5013 1.488 1.1327 17.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.73 0.84 0.855 0.72 0.60 0.51 0.57 -
P/RPS 0.38 0.11 0.15 0.18 0.32 0.06 0.09 161.46%
P/EPS 97.73 12.27 12.02 9.58 443.21 1.28 397.40 -60.78%
EY 1.02 8.15 8.32 10.44 0.23 78.01 0.25 155.55%
DY 0.00 0.00 0.00 0.00 0.00 19.61 0.00 -
P/NAPS 0.50 0.58 0.59 0.45 0.40 0.34 0.50 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 -
Price 0.74 0.845 0.915 0.76 0.605 0.525 0.61 -
P/RPS 0.38 0.11 0.16 0.19 0.32 0.06 0.10 143.71%
P/EPS 99.07 12.34 12.87 10.11 446.90 1.32 425.28 -62.17%
EY 1.01 8.10 7.77 9.89 0.22 75.78 0.24 160.88%
DY 0.00 0.00 0.00 0.00 0.00 19.05 0.00 -
P/NAPS 0.51 0.59 0.63 0.48 0.40 0.35 0.54 -3.74%

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