[TEXCYCL] YoY Annualized 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- -37.56%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 31,704 21,696 31,824 42,368 36,336 27,244 21,076 7.03%
PBT 11,260 -1,232 4,860 8,764 11,076 8,280 7,360 7.33%
Tax -3,268 -664 -240 -724 -1,288 -1,016 -1,820 10.23%
NP 7,992 -1,896 4,620 8,040 9,788 7,264 5,540 6.29%
-
NP to SH 7,992 -1,860 4,620 8,040 9,788 7,264 5,540 6.29%
-
Tax Rate 29.02% - 4.94% 8.26% 11.63% 12.27% 24.73% -
Total Cost 23,712 23,592 27,204 34,328 26,548 19,980 15,536 7.29%
-
Net Worth 111,384 105,282 103,483 98,514 87,299 72,792 65,922 9.12%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 111,384 105,282 103,483 98,514 87,299 72,792 65,922 9.12%
NOSH 256,189 256,189 256,189 256,189 170,793 169,719 168,902 7.18%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 25.21% -8.74% 14.52% 18.98% 26.94% 26.66% 26.29% -
ROE 7.18% -1.77% 4.46% 8.16% 11.21% 9.98% 8.40% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.52 8.57 12.51 16.64 21.52 16.05 12.48 0.05%
EPS 3.16 -0.76 1.80 3.16 5.80 4.28 3.28 -0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4399 0.4158 0.4067 0.387 0.517 0.4289 0.3903 2.01%
Adjusted Per Share Value based on latest NOSH - 256,189
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 11.27 7.72 11.32 15.07 12.92 9.69 7.50 7.01%
EPS 2.84 -0.66 1.64 2.86 3.48 2.58 1.97 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.3744 0.368 0.3503 0.3105 0.2589 0.2344 9.12%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.42 0.21 0.53 0.69 1.09 1.00 0.525 -
P/RPS 3.35 2.45 4.24 4.15 5.07 6.23 4.21 -3.73%
P/EPS 13.31 -28.59 29.19 21.85 18.80 23.36 16.01 -3.02%
EY 7.52 -3.50 3.43 4.58 5.32 4.28 6.25 3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 1.30 1.78 2.11 2.33 1.35 -5.68%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 12/05/21 10/06/20 23/05/19 24/05/18 22/05/17 19/05/16 22/05/15 -
Price 0.405 0.44 0.47 0.70 1.30 1.12 0.55 -
P/RPS 3.23 5.14 3.76 4.21 6.04 6.98 4.41 -5.05%
P/EPS 12.83 -59.90 25.89 22.16 22.43 26.17 16.77 -4.36%
EY 7.79 -1.67 3.86 4.51 4.46 3.82 5.96 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 1.16 1.81 2.51 2.61 1.41 -6.86%

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