[TEXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -89.09%
YoY- 451.79%
Quarter Report
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,022,663 757,987 476,464 241,234 953,615 716,587 483,764 64.49%
PBT 3,538 2,446 2,857 2,366 12,003 10,465 9,191 -46.99%
Tax -6,821 -5,097 -3,802 -2,446 -9,265 -5,873 -2,874 77.64%
NP -3,283 -2,651 -945 -80 2,738 4,592 6,317 -
-
NP to SH 1,184 571 1,193 927 8,499 8,825 9,330 -74.65%
-
Tax Rate 192.79% 208.38% 133.08% 103.38% 77.19% 56.12% 31.27% -
Total Cost 1,025,946 760,638 477,409 241,314 950,877 711,995 477,447 66.28%
-
Net Worth 191,533 185,044 178,987 179,993 179,027 180,377 196,808 -1.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 191,533 185,044 178,987 179,993 179,027 180,377 196,808 -1.79%
NOSH 124,615 124,099 124,099 124,099 124,126 124,099 124,099 0.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.32% -0.35% -0.20% -0.03% 0.29% 0.64% 1.31% -
ROE 0.62% 0.31% 0.67% 0.52% 4.75% 4.89% 4.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 820.66 610.79 383.94 194.39 768.26 577.43 389.82 64.03%
EPS 0.95 0.46 0.96 0.75 6.85 7.11 7.52 -74.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.537 1.4911 1.4423 1.4504 1.4423 1.4535 1.5859 -2.06%
Adjusted Per Share Value based on latest NOSH - 124,099
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 819.97 607.75 382.03 193.42 764.61 574.56 387.88 64.49%
EPS 0.95 0.46 0.96 0.74 6.81 7.08 7.48 -74.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5357 1.4837 1.4351 1.4432 1.4354 1.4463 1.578 -1.79%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.985 0.805 0.77 0.73 0.84 0.855 0.72 -
P/RPS 0.12 0.13 0.20 0.38 0.11 0.15 0.18 -23.62%
P/EPS 103.67 174.96 80.10 97.73 12.27 12.02 9.58 387.12%
EY 0.96 0.57 1.25 1.02 8.15 8.32 10.44 -79.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.53 0.50 0.58 0.59 0.45 26.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 24/07/14 29/04/14 26/02/14 30/10/13 31/07/13 -
Price 1.37 0.79 0.795 0.74 0.845 0.915 0.76 -
P/RPS 0.17 0.13 0.21 0.38 0.11 0.16 0.19 -7.12%
P/EPS 144.19 171.70 82.70 99.07 12.34 12.87 10.11 485.26%
EY 0.69 0.58 1.21 1.01 8.10 7.77 9.89 -82.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.53 0.55 0.51 0.59 0.63 0.48 50.75%

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