[TEXCHEM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -154.99%
YoY- -142.98%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 757,060 724,013 689,782 654,457 610,990 584,268 556,141 22.80%
PBT 5,327 4,895 6,596 5,144 7,401 7,401 7,245 -18.52%
Tax -7,640 -7,021 -6,551 -6,947 -4,122 -4,122 -4,486 42.56%
NP -2,313 -2,126 45 -1,803 3,279 3,279 2,759 -
-
NP to SH -2,313 -2,126 45 -1,803 3,279 3,279 2,759 -
-
Tax Rate 143.42% 143.43% 99.32% 135.05% 55.70% 55.70% 61.92% -
Total Cost 759,373 726,139 689,737 656,260 607,711 580,989 553,382 23.46%
-
Net Worth 110,540 118,203 129,955 129,510 136,102 136,309 142,874 -15.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,657 4,341 4,341 4,341 3,394 3,394 3,394 71.92%
Div Payout % 0.00% 0.00% 9,648.01% 0.00% 103.51% 103.51% 123.02% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 110,540 118,203 129,955 129,510 136,102 136,309 142,874 -15.70%
NOSH 110,540 111,250 109,519 108,540 109,583 108,181 107,424 1.92%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.31% -0.29% 0.01% -0.28% 0.54% 0.56% 0.50% -
ROE -2.09% -1.80% 0.03% -1.39% 2.41% 2.41% 1.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 684.87 650.80 629.83 602.96 557.56 540.08 517.71 20.48%
EPS -2.09 -1.91 0.04 -1.66 2.99 3.03 2.57 -
DPS 7.00 3.90 4.00 4.00 3.10 3.14 3.16 69.84%
NAPS 1.00 1.0625 1.1866 1.1932 1.242 1.26 1.33 -17.29%
Adjusted Per Share Value based on latest NOSH - 108,540
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 599.07 572.92 545.83 517.88 483.48 462.34 440.08 22.80%
EPS -1.83 -1.68 0.04 -1.43 2.59 2.59 2.18 -
DPS 6.06 3.44 3.44 3.44 2.69 2.69 2.69 71.76%
NAPS 0.8747 0.9354 1.0284 1.0248 1.077 1.0786 1.1306 -15.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.45 1.41 1.37 1.42 1.50 1.67 1.78 -
P/RPS 0.21 0.22 0.22 0.24 0.27 0.31 0.34 -27.45%
P/EPS -69.30 -73.78 3,334.25 -85.48 50.13 55.10 69.31 -
EY -1.44 -1.36 0.03 -1.17 1.99 1.81 1.44 -
DY 4.83 2.77 2.92 2.82 2.06 1.88 1.78 94.42%
P/NAPS 1.45 1.33 1.15 1.19 1.21 1.33 1.34 5.39%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/10/03 21/07/03 30/04/03 29/01/03 30/10/02 31/07/02 02/05/02 -
Price 1.43 1.52 1.40 1.46 1.50 1.68 1.90 -
P/RPS 0.21 0.23 0.22 0.24 0.27 0.31 0.37 -31.42%
P/EPS -68.34 -79.54 3,407.27 -87.89 50.13 55.43 73.98 -
EY -1.46 -1.26 0.03 -1.14 1.99 1.80 1.35 -
DY 4.90 2.57 2.86 2.74 2.06 1.87 1.66 105.63%
P/NAPS 1.43 1.43 1.18 1.22 1.21 1.33 1.43 0.00%

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