[TEXCYCL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 45.07%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 15,370 38,250 13,580 12,874 11,346 11,434 0 -
PBT 6,656 6,560 7,174 4,618 4,056 5,150 0 -
Tax -1,988 -1,748 -1,688 -1,322 -1,236 -1,460 0 -
NP 4,668 4,812 5,486 3,296 2,820 3,690 0 -
-
NP to SH 4,668 4,812 5,486 3,296 2,820 3,690 0 -
-
Tax Rate 29.87% 26.65% 23.53% 28.63% 30.47% 28.35% - -
Total Cost 10,702 33,438 8,094 9,578 8,526 7,744 0 -
-
Net Worth 41,960 37,403 33,018 29,234 25,447 12,822 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 41,960 37,403 33,018 29,234 25,447 12,822 0 -
NOSH 170,364 170,638 170,372 171,666 169,879 116,037 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 30.37% 12.58% 40.40% 25.60% 24.85% 32.27% 0.00% -
ROE 11.12% 12.86% 16.62% 11.27% 11.08% 28.78% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.02 22.42 7.97 7.50 6.68 9.85 0.00 -
EPS 2.74 2.82 3.22 1.92 1.66 3.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2192 0.1938 0.1703 0.1498 0.1105 0.00 -
Adjusted Per Share Value based on latest NOSH - 171,428
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.00 14.93 5.30 5.03 4.43 4.46 0.00 -
EPS 1.82 1.88 2.14 1.29 1.10 1.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1638 0.146 0.1289 0.1141 0.0993 0.05 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - - -
Price 0.28 0.25 0.22 0.61 1.15 0.00 0.00 -
P/RPS 3.10 1.12 2.76 8.13 17.22 0.00 0.00 -
P/EPS 10.22 8.87 6.83 31.77 69.28 0.00 0.00 -
EY 9.79 11.28 14.64 3.15 1.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.14 3.58 7.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 26/08/09 26/08/08 23/08/07 24/08/06 26/07/05 - -
Price 0.31 0.25 0.27 0.50 1.67 0.00 0.00 -
P/RPS 3.44 1.12 3.39 6.67 25.00 0.00 0.00 -
P/EPS 11.31 8.87 8.39 26.04 100.60 0.00 0.00 -
EY 8.84 11.28 11.93 3.84 0.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.14 1.39 2.94 11.15 0.00 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