[TEXCHEM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 27634.83%
YoY- 1059.72%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 716,587 483,764 234,390 1,010,723 769,970 517,443 262,121 95.39%
PBT 10,465 9,191 -335 -21,025 5,346 3,757 1,758 228.10%
Tax -5,873 -2,874 -944 69,766 -4,958 -3,741 -3,676 36.62%
NP 4,592 6,317 -1,279 48,741 388 16 -1,918 -
-
NP to SH 8,825 9,330 168 49,368 178 663 -1,182 -
-
Tax Rate 56.12% 31.27% - - 92.74% 99.57% 209.10% -
Total Cost 711,995 477,447 235,669 961,982 769,582 517,427 264,039 93.61%
-
Net Worth 180,377 196,808 187,302 185,637 141,311 144,140 139,263 18.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 12,408 - - - -
Div Payout % - - - 25.14% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 180,377 196,808 187,302 185,637 141,311 144,140 139,263 18.80%
NOSH 124,099 124,099 124,099 124,088 124,099 124,099 124,099 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.64% 1.31% -0.55% 4.82% 0.05% 0.00% -0.73% -
ROE 4.89% 4.74% 0.09% 26.59% 0.13% 0.46% -0.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 577.43 389.82 188.87 814.51 620.45 416.96 211.22 95.39%
EPS 7.11 7.52 0.14 39.78 0.14 0.53 -0.95 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.4535 1.5859 1.5093 1.496 1.1387 1.1615 1.1222 18.80%
Adjusted Per Share Value based on latest NOSH - 124,109
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 574.38 387.76 187.87 810.14 617.16 414.75 210.10 95.39%
EPS 7.07 7.48 0.13 39.57 0.14 0.53 -0.95 -
DPS 0.00 0.00 0.00 9.95 0.00 0.00 0.00 -
NAPS 1.4458 1.5775 1.5013 1.488 1.1327 1.1554 1.1163 18.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.855 0.72 0.60 0.51 0.57 0.57 0.58 -
P/RPS 0.15 0.18 0.32 0.06 0.09 0.14 0.27 -32.39%
P/EPS 12.02 9.58 443.21 1.28 397.40 106.69 -60.89 -
EY 8.32 10.44 0.23 78.01 0.25 0.94 -1.64 -
DY 0.00 0.00 0.00 19.61 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.40 0.34 0.50 0.49 0.52 8.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 26/04/12 -
Price 0.915 0.76 0.605 0.525 0.61 0.61 0.60 -
P/RPS 0.16 0.19 0.32 0.06 0.10 0.15 0.28 -31.11%
P/EPS 12.87 10.11 446.90 1.32 425.28 114.18 -62.99 -
EY 7.77 9.89 0.22 75.78 0.24 0.88 -1.59 -
DY 0.00 0.00 0.00 19.05 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.40 0.35 0.54 0.53 0.53 12.20%

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