[TEXCHEM] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.76%
YoY- -562.56%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,038,076 1,046,318 1,049,823 1,016,983 1,054,342 1,186,326 1,299,982 -13.91%
PBT -426 3,859 4,907 -5,213 -12,881 -12,529 -11,585 -88.91%
Tax -4,209 -5,349 -6,037 -5,310 -1,758 -2,496 -3,280 18.06%
NP -4,635 -1,490 -1,130 -10,523 -14,639 -15,025 -14,865 -53.98%
-
NP to SH -3,091 -996 -1,547 -9,256 -12,141 -12,171 -11,688 -58.76%
-
Tax Rate - 138.61% 123.03% - - - - -
Total Cost 1,042,711 1,047,808 1,050,953 1,027,506 1,068,981 1,201,351 1,314,847 -14.31%
-
Net Worth 145,964 152,473 151,557 156,398 159,649 196,110 161,770 -6.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,461 4,973 6,980 6,980 9,459 16,922 19,812 -47.82%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 145,964 152,473 151,557 156,398 159,649 196,110 161,770 -6.61%
NOSH 124,404 124,651 123,821 124,017 123,529 150,000 124,086 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.45% -0.14% -0.11% -1.03% -1.39% -1.27% -1.14% -
ROE -2.12% -0.65% -1.02% -5.92% -7.60% -6.21% -7.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 834.43 839.40 847.85 820.03 853.51 790.88 1,047.65 -14.06%
EPS -2.48 -0.80 -1.25 -7.46 -9.83 -8.11 -9.42 -58.88%
DPS 6.00 4.00 5.64 5.63 7.66 11.28 16.00 -47.96%
NAPS 1.1733 1.2232 1.224 1.2611 1.2924 1.3074 1.3037 -6.77%
Adjusted Per Share Value based on latest NOSH - 124,017
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 821.44 827.96 830.74 804.75 834.31 938.75 1,028.69 -13.91%
EPS -2.45 -0.79 -1.22 -7.32 -9.61 -9.63 -9.25 -58.72%
DPS 5.90 3.94 5.52 5.52 7.49 13.39 15.68 -47.84%
NAPS 1.155 1.2065 1.1993 1.2376 1.2633 1.5518 1.2801 -6.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 0.90 0.98 0.96 0.92 1.03 1.02 -
P/RPS 0.10 0.11 0.12 0.12 0.11 0.13 0.10 0.00%
P/EPS -34.21 -112.64 -78.44 -12.86 -9.36 -12.69 -10.83 115.13%
EY -2.92 -0.89 -1.27 -7.77 -10.68 -7.88 -9.23 -53.53%
DY 7.06 4.44 5.75 5.86 8.32 10.95 15.69 -41.25%
P/NAPS 0.72 0.74 0.80 0.76 0.71 0.79 0.78 -5.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 29/04/10 25/02/10 30/10/09 31/07/09 05/05/09 -
Price 0.80 0.82 0.90 0.93 0.94 0.95 1.05 -
P/RPS 0.10 0.10 0.11 0.11 0.11 0.12 0.10 0.00%
P/EPS -32.20 -102.62 -72.04 -12.46 -9.56 -11.71 -11.15 102.66%
EY -3.11 -0.97 -1.39 -8.03 -10.46 -8.54 -8.97 -50.61%
DY 7.50 4.88 6.26 6.05 8.15 11.88 15.24 -37.64%
P/NAPS 0.68 0.67 0.74 0.74 0.73 0.73 0.81 -10.99%

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