[TEXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -99.66%
YoY- 114.21%
Quarter Report
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 953,615 716,587 483,764 234,390 1,010,723 769,970 517,443 50.14%
PBT 12,003 10,465 9,191 -335 -21,025 5,346 3,757 116.46%
Tax -9,265 -5,873 -2,874 -944 69,766 -4,958 -3,741 82.74%
NP 2,738 4,592 6,317 -1,279 48,741 388 16 2953.56%
-
NP to SH 8,499 8,825 9,330 168 49,368 178 663 445.19%
-
Tax Rate 77.19% 56.12% 31.27% - - 92.74% 99.57% -
Total Cost 950,877 711,995 477,447 235,669 961,982 769,582 517,427 49.86%
-
Net Worth 179,027 180,377 196,808 187,302 185,637 141,311 144,140 15.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 12,408 - - -
Div Payout % - - - - 25.14% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,027 180,377 196,808 187,302 185,637 141,311 144,140 15.50%
NOSH 124,126 124,099 124,099 124,099 124,088 124,099 124,099 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.29% 0.64% 1.31% -0.55% 4.82% 0.05% 0.00% -
ROE 4.75% 4.89% 4.74% 0.09% 26.59% 0.13% 0.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 768.26 577.43 389.82 188.87 814.51 620.45 416.96 50.12%
EPS 6.85 7.11 7.52 0.14 39.78 0.14 0.53 448.17%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.4423 1.4535 1.5859 1.5093 1.496 1.1387 1.1615 15.48%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 764.61 574.56 387.88 187.93 810.40 617.36 414.89 50.14%
EPS 6.81 7.08 7.48 0.13 39.58 0.14 0.53 446.04%
DPS 0.00 0.00 0.00 0.00 9.95 0.00 0.00 -
NAPS 1.4354 1.4463 1.578 1.5018 1.4884 1.133 1.1557 15.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.84 0.855 0.72 0.60 0.51 0.57 0.57 -
P/RPS 0.11 0.15 0.18 0.32 0.06 0.09 0.14 -14.81%
P/EPS 12.27 12.02 9.58 443.21 1.28 397.40 106.69 -76.25%
EY 8.15 8.32 10.44 0.23 78.01 0.25 0.94 320.38%
DY 0.00 0.00 0.00 0.00 19.61 0.00 0.00 -
P/NAPS 0.58 0.59 0.45 0.40 0.34 0.50 0.49 11.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 30/10/13 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 -
Price 0.845 0.915 0.76 0.605 0.525 0.61 0.61 -
P/RPS 0.11 0.16 0.19 0.32 0.06 0.10 0.15 -18.63%
P/EPS 12.34 12.87 10.11 446.90 1.32 425.28 114.18 -77.21%
EY 8.10 7.77 9.89 0.22 75.78 0.24 0.88 337.43%
DY 0.00 0.00 0.00 0.00 19.05 0.00 0.00 -
P/NAPS 0.59 0.63 0.48 0.40 0.35 0.54 0.53 7.39%

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