[TEXCYCL] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -29.74%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 8,263 9,194 9,521 10,592 10,094 8,354 9,265 -7.32%
PBT 1,839 3,105 2,809 2,191 3,913 5,698 2,894 -26.02%
Tax -1,218 -567 -157 -181 -1,052 -910 -267 174.29%
NP 621 2,538 2,652 2,010 2,861 4,788 2,627 -61.66%
-
NP to SH 621 2,538 2,652 2,010 2,861 4,788 2,627 -61.66%
-
Tax Rate 66.23% 18.26% 5.59% 8.26% 26.88% 15.97% 9.23% -
Total Cost 7,642 6,656 6,869 8,582 7,233 3,566 6,638 9.81%
-
Net Worth 101,688 102,145 99,346 98,514 76,433 92,708 89,072 9.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,527 - - - 1,013 -
Div Payout % - - 57.59% - - - 38.57% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 101,688 102,145 99,346 98,514 76,433 92,708 89,072 9.20%
NOSH 256,189 256,189 256,189 256,189 256,189 168,591 170,793 30.94%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.52% 27.60% 27.85% 18.98% 28.34% 57.31% 28.35% -
ROE 0.61% 2.48% 2.67% 2.04% 3.74% 5.16% 2.95% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.25 3.62 3.74 4.16 5.90 4.96 5.49 -29.42%
EPS 0.24 1.00 1.04 0.79 1.67 2.84 1.56 -71.19%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.60 -
NAPS 0.4003 0.4019 0.3903 0.387 0.4468 0.5499 0.5275 -16.76%
Adjusted Per Share Value based on latest NOSH - 256,189
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.94 3.27 3.39 3.77 3.59 2.97 3.29 -7.20%
EPS 0.22 0.90 0.94 0.71 1.02 1.70 0.93 -61.64%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.36 -
NAPS 0.3616 0.3633 0.3533 0.3503 0.2718 0.3297 0.3168 9.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.58 0.60 0.665 0.69 0.82 1.29 1.25 -
P/RPS 17.83 16.59 17.78 16.58 13.90 26.03 22.78 -15.03%
P/EPS 237.26 60.08 63.83 87.39 49.03 45.42 80.35 105.41%
EY 0.42 1.66 1.57 1.14 2.04 2.20 1.24 -51.31%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.48 -
P/NAPS 1.45 1.49 1.70 1.78 1.84 2.35 2.37 -27.86%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 21/08/18 24/05/18 27/02/18 16/11/17 22/08/17 -
Price 0.545 0.60 0.655 0.70 0.75 0.825 1.27 -
P/RPS 16.76 16.59 17.51 16.82 12.71 16.65 23.15 -19.32%
P/EPS 222.94 60.08 62.87 88.65 44.85 29.05 81.63 95.02%
EY 0.45 1.66 1.59 1.13 2.23 3.44 1.23 -48.75%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.47 -
P/NAPS 1.36 1.49 1.68 1.81 1.68 1.50 2.41 -31.64%

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