[TEXCYCL] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.77%
YoY- 57.04%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,590 3,546 7,562 4,303 8,289 3,268 2,486 6.31%
PBT 1,591 3,892 2,719 2,278 1,352 1,529 800 12.12%
Tax -442 -659 -665 -750 -379 -219 -232 11.33%
NP 1,149 3,233 2,054 1,528 973 1,310 568 12.44%
-
NP to SH 1,149 3,233 2,054 1,528 973 1,310 568 12.44%
-
Tax Rate 27.78% 16.93% 24.46% 32.92% 28.03% 14.32% 29.00% -
Total Cost 2,441 313 5,508 2,775 7,316 1,958 1,918 4.09%
-
Net Worth 56,643 51,556 46,369 42,337 35,949 32,171 28,847 11.89%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 56,643 51,556 46,369 42,337 35,949 32,171 28,847 11.89%
NOSH 171,492 171,058 171,166 171,685 170,701 170,129 172,121 -0.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.01% 91.17% 27.16% 35.51% 11.74% 40.09% 22.85% -
ROE 2.03% 6.27% 4.43% 3.61% 2.71% 4.07% 1.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.09 2.07 4.42 2.51 4.86 1.92 1.44 6.39%
EPS 0.67 1.89 1.20 0.89 0.57 0.77 0.33 12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.3014 0.2709 0.2466 0.2106 0.1891 0.1676 11.95%
Adjusted Per Share Value based on latest NOSH - 171,685
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.31 1.29 2.76 1.57 3.02 1.19 0.91 6.25%
EPS 0.42 1.18 0.75 0.56 0.35 0.48 0.21 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.1881 0.1692 0.1545 0.1312 0.1174 0.1052 11.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.36 0.31 0.27 0.30 0.22 0.31 0.58 -
P/RPS 17.20 14.95 6.11 11.97 4.53 16.14 40.16 -13.16%
P/EPS 53.73 16.40 22.50 33.71 38.60 40.26 175.76 -17.90%
EY 1.86 6.10 4.44 2.97 2.59 2.48 0.57 21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 1.00 1.22 1.04 1.64 3.46 -17.49%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 11/05/11 13/05/10 01/06/09 26/05/08 21/05/07 -
Price 0.43 0.32 0.33 0.30 0.25 0.26 0.47 -
P/RPS 20.54 15.44 7.47 11.97 5.15 13.54 32.54 -7.37%
P/EPS 64.18 16.93 27.50 33.71 43.86 33.77 142.42 -12.42%
EY 1.56 5.91 3.64 2.97 2.28 2.96 0.70 14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.06 1.22 1.22 1.19 1.37 2.80 -11.99%

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