[TEXCHEM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.9%
YoY- -421.83%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,026,626 934,989 1,046,516 1,018,392 1,519,597 1,241,833 1,287,500 -3.70%
PBT 7,128 3,080 -486 -6,869 13,457 23,750 26,318 -19.54%
Tax -6,610 -10,118 -4,022 -5,490 -8,705 -8,677 -10,173 -6.92%
NP 517 -7,038 -4,509 -12,360 4,752 15,073 16,145 -43.61%
-
NP to SH 237 -6,549 -2,709 -10,929 3,396 12,418 16,329 -50.57%
-
Tax Rate 92.73% 328.51% - - 64.69% 36.53% 38.65% -
Total Cost 1,026,109 942,027 1,051,025 1,030,752 1,514,845 1,226,760 1,271,354 -3.50%
-
Net Worth 141,311 144,652 145,374 160,512 176,078 176,234 177,314 -3.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 3,304 4,967 9,939 9,921 8,272 -
Div Payout % - - 0.00% 0.00% 292.68% 79.89% 50.66% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 141,311 144,652 145,374 160,512 176,078 176,234 177,314 -3.70%
NOSH 124,099 124,197 123,902 124,196 124,243 124,021 124,083 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.05% -0.75% -0.43% -1.21% 0.31% 1.21% 1.25% -
ROE 0.17% -4.53% -1.86% -6.81% 1.93% 7.05% 9.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 827.26 752.83 844.63 819.98 1,223.08 1,001.31 1,037.61 -3.70%
EPS 0.19 -5.28 -2.19 -8.80 2.73 10.01 13.16 -50.62%
DPS 0.00 0.00 2.67 4.00 8.00 8.00 6.67 -
NAPS 1.1387 1.1647 1.1733 1.2924 1.4172 1.421 1.429 -3.71%
Adjusted Per Share Value based on latest NOSH - 123,529
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 812.38 739.87 828.12 805.86 1,202.47 982.68 1,018.81 -3.70%
EPS 0.19 -5.18 -2.14 -8.65 2.69 9.83 12.92 -50.47%
DPS 0.00 0.00 2.61 3.93 7.87 7.85 6.55 -
NAPS 1.1182 1.1446 1.1504 1.2701 1.3933 1.3946 1.4031 -3.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.57 0.63 0.85 0.92 1.18 1.30 1.55 -
P/RPS 0.07 0.08 0.10 0.11 0.10 0.13 0.15 -11.91%
P/EPS 298.05 -11.95 -38.87 -10.45 43.17 12.98 11.78 71.25%
EY 0.34 -8.37 -2.57 -9.57 2.32 7.70 8.49 -41.47%
DY 0.00 0.00 3.14 4.35 6.78 6.15 4.30 -
P/NAPS 0.50 0.54 0.72 0.71 0.83 0.91 1.08 -12.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/10/12 25/10/11 28/10/10 30/10/09 05/11/08 02/11/07 31/10/06 -
Price 0.61 0.62 0.80 0.94 0.96 1.28 1.65 -
P/RPS 0.07 0.08 0.09 0.11 0.08 0.13 0.16 -12.85%
P/EPS 318.96 -11.76 -36.59 -10.68 35.12 12.78 12.54 71.40%
EY 0.31 -8.51 -2.73 -9.36 2.85 7.82 7.98 -41.77%
DY 0.00 0.00 3.33 4.26 8.33 6.25 4.04 -
P/NAPS 0.54 0.53 0.68 0.73 0.68 0.90 1.15 -11.82%

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