[TEXCYCL] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -61.86%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 6,996 3,767 5,085 3,098 2,906 3,081 2,517 18.56%
PBT 1,026 852 3,117 695 797 1,044 780 4.67%
Tax -404 -219 -535 -171 -363 -335 -290 5.67%
NP 622 633 2,582 524 434 709 490 4.05%
-
NP to SH 622 633 2,582 524 434 709 490 4.05%
-
Tax Rate 39.38% 25.70% 17.16% 24.60% 45.55% 32.09% 37.18% -
Total Cost 6,374 3,134 2,503 2,574 2,472 2,372 2,027 21.02%
-
Net Worth 48,826 44,285 43,329 34,634 31,491 27,296 25,135 11.69%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 855 - 845 868 - - -
Div Payout % - 135.11% - 161.29% 200.00% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 48,826 44,285 43,329 34,634 31,491 27,296 25,135 11.69%
NOSH 172,777 171,052 170,993 169,032 173,600 168,809 173,225 -0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.89% 16.80% 50.78% 16.91% 14.93% 23.01% 19.47% -
ROE 1.27% 1.43% 5.96% 1.51% 1.38% 2.60% 1.95% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.05 2.20 2.97 1.83 1.67 1.83 1.45 18.66%
EPS 0.36 0.37 1.51 0.31 0.25 0.42 0.29 3.66%
DPS 0.00 0.50 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.2826 0.2589 0.2534 0.2049 0.1814 0.1617 0.1451 11.74%
Adjusted Per Share Value based on latest NOSH - 169,032
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.49 1.34 1.81 1.10 1.03 1.10 0.90 18.47%
EPS 0.22 0.23 0.92 0.19 0.15 0.25 0.17 4.38%
DPS 0.00 0.30 0.00 0.30 0.31 0.00 0.00 -
NAPS 0.1736 0.1575 0.1541 0.1232 0.112 0.0971 0.0894 11.68%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.27 0.24 0.25 0.25 0.40 0.91 0.50 -
P/RPS 6.67 10.90 8.41 13.64 23.90 49.86 34.41 -23.91%
P/EPS 75.00 64.85 16.56 80.65 160.00 216.67 176.76 -13.30%
EY 1.33 1.54 6.04 1.24 0.63 0.46 0.57 15.15%
DY 0.00 2.08 0.00 2.00 1.25 0.00 0.00 -
P/NAPS 0.96 0.93 0.99 1.22 2.21 5.63 3.45 -19.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 28/02/11 25/02/10 27/02/09 26/02/08 26/02/07 27/02/06 -
Price 0.29 0.28 0.30 0.10 0.31 0.90 1.03 -
P/RPS 7.16 12.71 10.09 5.46 18.52 49.31 70.89 -31.74%
P/EPS 80.56 75.66 19.87 32.26 124.00 214.29 364.13 -22.22%
EY 1.24 1.32 5.03 3.10 0.81 0.47 0.27 28.91%
DY 0.00 1.79 0.00 5.00 1.61 0.00 0.00 -
P/NAPS 1.03 1.08 1.18 0.49 1.71 5.57 7.10 -27.50%

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