[TEXCHEM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -55.9%
YoY- -82.15%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 377,904 176,764 654,457 484,506 308,348 141,439 548,877 -22.08%
PBT 3,042 2,084 3,161 3,077 3,291 632 11,207 -58.17%
Tax -2,170 -945 -6,375 -2,550 -2,096 -632 -6,821 -53.49%
NP 872 1,139 -3,214 527 1,195 0 4,386 -66.03%
-
NP to SH 872 1,139 -3,214 527 1,195 -709 4,386 -66.03%
-
Tax Rate 71.33% 45.35% 201.68% 82.87% 63.69% 100.00% 60.86% -
Total Cost 377,032 175,625 657,671 483,979 307,153 141,439 544,491 -21.78%
-
Net Worth 115,812 129,955 125,426 134,015 136,881 142,874 113,214 1.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 7,634 3,237 - - 5,927 -
Div Payout % - - 0.00% 614.25% - - 135.14% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 115,812 129,955 125,426 134,015 136,881 142,874 113,214 1.52%
NOSH 108,999 109,519 109,066 107,903 108,636 107,424 84,671 18.39%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.23% 0.64% -0.49% 0.11% 0.39% 0.00% 0.80% -
ROE 0.75% 0.88% -2.56% 0.39% 0.87% -0.50% 3.87% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 346.70 161.40 600.05 449.02 283.84 131.66 648.24 -34.18%
EPS 0.80 1.04 -2.95 0.48 1.10 -0.66 5.18 -71.31%
DPS 0.00 0.00 7.00 3.00 0.00 0.00 7.00 -
NAPS 1.0625 1.1866 1.15 1.242 1.26 1.33 1.3371 -14.24%
Adjusted Per Share Value based on latest NOSH - 109,583
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 299.04 139.88 517.88 383.39 244.00 111.92 434.33 -22.08%
EPS 0.69 0.90 -2.54 0.42 0.95 -0.56 3.47 -66.03%
DPS 0.00 0.00 6.04 2.56 0.00 0.00 4.69 -
NAPS 0.9164 1.0284 0.9925 1.0605 1.0832 1.1306 0.8959 1.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.41 1.37 1.42 1.50 1.67 1.78 1.77 -
P/RPS 0.41 0.85 0.24 0.33 0.59 1.35 0.27 32.21%
P/EPS 176.25 131.73 -48.19 307.12 151.82 -269.70 34.17 199.42%
EY 0.57 0.76 -2.08 0.33 0.66 -0.37 2.93 -66.52%
DY 0.00 0.00 4.93 2.00 0.00 0.00 3.95 -
P/NAPS 1.33 1.15 1.23 1.21 1.33 1.34 1.32 0.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/07/03 30/04/03 29/01/03 30/10/02 31/07/02 02/05/02 29/01/02 -
Price 1.52 1.40 1.46 1.50 1.68 1.90 1.80 -
P/RPS 0.44 0.87 0.24 0.33 0.59 1.44 0.28 35.27%
P/EPS 190.00 134.62 -49.54 307.12 152.73 -287.88 34.75 211.32%
EY 0.53 0.74 -2.02 0.33 0.65 -0.35 2.88 -67.74%
DY 0.00 0.00 4.79 2.00 0.00 0.00 3.89 -
P/NAPS 1.43 1.18 1.27 1.21 1.33 1.43 1.35 3.92%

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