[TEXCYCL] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
01-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -16.14%
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 14,184 30,248 17,212 33,156 13,072 9,944 10,280 5.50%
PBT 15,568 10,876 9,112 5,408 6,116 3,200 4,044 25.16%
Tax -2,636 -2,660 -3,000 -1,516 -876 -928 -1,220 13.68%
NP 12,932 8,216 6,112 3,892 5,240 2,272 2,824 28.83%
-
NP to SH 12,932 8,216 6,112 3,892 5,240 2,272 2,824 28.83%
-
Tax Rate 16.93% 24.46% 32.92% 28.03% 14.32% 29.00% 30.17% -
Total Cost 1,252 22,032 11,100 29,264 7,832 7,672 7,456 -25.70%
-
Net Worth 51,556 46,369 42,337 35,949 32,171 28,847 25,708 12.28%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 51,556 46,369 42,337 35,949 32,171 28,847 25,708 12.28%
NOSH 171,058 171,166 171,685 170,701 170,129 172,121 172,195 -0.11%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 91.17% 27.16% 35.51% 11.74% 40.09% 22.85% 27.47% -
ROE 25.08% 17.72% 14.44% 10.83% 16.29% 7.88% 10.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.29 17.67 10.03 19.42 7.68 5.78 5.97 5.61%
EPS 7.56 4.80 3.56 2.28 3.08 1.32 1.64 28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3014 0.2709 0.2466 0.2106 0.1891 0.1676 0.1493 12.40%
Adjusted Per Share Value based on latest NOSH - 170,701
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.17 11.04 6.28 12.10 4.77 3.63 3.75 5.49%
EPS 4.72 3.00 2.23 1.42 1.91 0.83 1.03 28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1692 0.1545 0.1312 0.1174 0.1052 0.0938 12.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.27 0.30 0.22 0.31 0.58 1.06 -
P/RPS 3.74 1.53 2.99 1.13 4.03 10.04 17.76 -22.84%
P/EPS 4.10 5.63 8.43 9.65 10.06 43.94 64.63 -36.82%
EY 24.39 17.78 11.87 10.36 9.94 2.28 1.55 58.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.22 1.04 1.64 3.46 7.10 -27.49%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 11/05/11 13/05/10 01/06/09 26/05/08 21/05/07 23/05/06 -
Price 0.32 0.33 0.30 0.25 0.26 0.47 1.07 -
P/RPS 3.86 1.87 2.99 1.29 3.38 8.14 17.92 -22.55%
P/EPS 4.23 6.88 8.43 10.96 8.44 35.61 65.24 -36.59%
EY 23.63 14.55 11.87 9.12 11.85 2.81 1.53 57.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.22 1.22 1.19 1.37 2.80 7.17 -27.26%

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