[TEXCHEM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 202.9%
YoY- 260.09%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,388,272 1,220,308 1,226,240 1,176,532 930,348 707,056 565,756 16.12%
PBT 15,912 5,464 27,384 19,648 -2,812 8,336 2,528 35.84%
Tax -8,732 -8,248 -9,576 -7,744 -4,624 -3,780 -2,528 22.92%
NP 7,180 -2,784 17,808 11,904 -7,436 4,556 0 -
-
NP to SH 4,236 -3,556 17,648 11,904 -7,436 4,556 -2,836 -
-
Tax Rate 54.88% 150.95% 34.97% 39.41% - 45.35% 100.00% -
Total Cost 1,381,092 1,223,092 1,208,432 1,164,628 937,784 702,500 565,756 16.02%
-
Net Worth 177,127 171,342 172,253 117,799 113,727 129,955 142,874 3.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 177,127 171,342 172,253 117,799 113,727 129,955 142,874 3.64%
NOSH 124,588 123,472 123,932 123,999 109,352 109,519 107,424 2.49%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.52% -0.23% 1.45% 1.01% -0.80% 0.64% 0.00% -
ROE 2.39% -2.08% 10.25% 10.11% -6.54% 3.51% -1.98% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,114.29 988.33 989.44 948.82 850.78 645.60 526.66 13.29%
EPS 3.40 -2.88 14.24 9.60 -6.80 4.16 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4217 1.3877 1.3899 0.95 1.04 1.1866 1.33 1.11%
Adjusted Per Share Value based on latest NOSH - 123,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,098.55 965.64 970.34 931.00 736.19 559.50 447.69 16.12%
EPS 3.35 -2.81 13.97 9.42 -5.88 3.61 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4016 1.3558 1.3631 0.9322 0.8999 1.0284 1.1306 3.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.21 1.46 1.42 1.36 1.38 1.37 1.78 -
P/RPS 0.11 0.15 0.14 0.14 0.16 0.21 0.34 -17.13%
P/EPS 35.59 -50.69 9.97 14.17 -20.29 32.93 -67.42 -
EY 2.81 -1.97 10.03 7.06 -4.93 3.04 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.02 1.43 1.33 1.15 1.34 -7.29%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 06/05/08 04/05/07 09/05/06 28/04/05 30/04/04 30/04/03 02/05/02 -
Price 1.25 1.50 1.60 1.37 1.34 1.40 1.90 -
P/RPS 0.11 0.15 0.16 0.14 0.16 0.22 0.36 -17.91%
P/EPS 36.76 -52.08 11.24 14.27 -19.71 33.65 -71.97 -
EY 2.72 -1.92 8.90 7.01 -5.07 2.97 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.08 1.15 1.44 1.29 1.18 1.43 -7.76%

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