[TEXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 83.55%
YoY- 83.5%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,058,695 784,887 518,854 249,644 1,016,983 763,794 489,519 67.00%
PBT 2,740 -365 1,221 149 -5,213 -5,152 -7,851 -
Tax -5,601 -3,017 -3,131 -2,021 -5,310 -4,118 -3,092 48.43%
NP -2,861 -3,382 -1,910 -1,872 -10,523 -9,270 -10,943 -59.01%
-
NP to SH -491 -2,032 -987 -1,523 -9,256 -8,197 -9,247 -85.79%
-
Tax Rate 204.42% - 256.43% 1,356.38% - - - -
Total Cost 1,061,556 788,269 520,764 251,516 1,027,506 773,064 500,462 64.86%
-
Net Worth 147,261 145,374 150,912 151,557 156,939 160,512 162,275 -6.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,994 2,478 2,467 - 6,208 3,725 3,723 21.56%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 147,261 145,374 150,912 151,557 156,939 160,512 162,275 -6.25%
NOSH 124,871 123,902 123,374 123,821 124,170 124,196 124,120 0.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.27% -0.43% -0.37% -0.75% -1.03% -1.21% -2.24% -
ROE -0.33% -1.40% -0.65% -1.00% -5.90% -5.11% -5.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 847.83 633.47 420.55 201.62 819.02 614.99 394.39 66.33%
EPS -0.40 -1.64 -0.80 -1.23 -7.46 -6.60 -7.45 -85.69%
DPS 4.00 2.00 2.00 0.00 5.00 3.00 3.00 21.07%
NAPS 1.1793 1.1733 1.2232 1.224 1.2639 1.2924 1.3074 -6.62%
Adjusted Per Share Value based on latest NOSH - 123,821
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 837.76 621.09 410.57 197.55 804.75 604.40 387.36 67.00%
EPS -0.39 -1.61 -0.78 -1.21 -7.32 -6.49 -7.32 -85.76%
DPS 3.95 1.96 1.95 0.00 4.91 2.95 2.95 21.41%
NAPS 1.1653 1.1504 1.1942 1.1993 1.2419 1.2701 1.2841 -6.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.84 0.85 0.90 0.98 0.96 0.92 1.03 -
P/RPS 0.10 0.13 0.21 0.49 0.12 0.15 0.26 -47.02%
P/EPS -213.63 -51.83 -112.50 -79.67 -12.88 -13.94 -13.83 517.15%
EY -0.47 -1.93 -0.89 -1.26 -7.76 -7.17 -7.23 -83.75%
DY 4.76 2.35 2.22 0.00 5.21 3.26 2.91 38.70%
P/NAPS 0.71 0.72 0.74 0.80 0.76 0.71 0.79 -6.85%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 28/10/10 29/07/10 29/04/10 25/02/10 30/10/09 31/07/09 -
Price 0.78 0.80 0.82 0.90 0.93 0.94 0.95 -
P/RPS 0.09 0.13 0.19 0.45 0.11 0.15 0.24 -47.90%
P/EPS -198.37 -48.78 -102.50 -73.17 -12.48 -14.24 -12.75 520.11%
EY -0.50 -2.05 -0.98 -1.37 -8.02 -7.02 -7.84 -83.95%
DY 5.13 2.50 2.44 0.00 5.38 3.19 3.16 38.00%
P/NAPS 0.66 0.68 0.67 0.74 0.74 0.73 0.73 -6.48%

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