[TEXCHEM] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
21-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -123.44%
YoY- -114.02%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 323,028 288,504 270,458 201,140 166,909 138,782 160,180 12.39%
PBT 5,538 4,208 2,082 958 2,659 2,503 4,415 3.84%
Tax -2,315 -2,465 -1,186 -1,225 -755 -1,119 -1,651 5.79%
NP 3,223 1,743 896 -267 1,904 1,384 2,764 2.59%
-
NP to SH 3,220 1,743 896 -267 1,904 1,384 2,764 2.57%
-
Tax Rate 41.80% 58.58% 56.96% 127.87% 28.39% 44.71% 37.40% -
Total Cost 319,805 286,761 269,562 201,407 165,005 137,398 157,416 12.53%
-
Net Worth 176,092 114,540 113,063 118,203 136,309 76,299 80,382 13.95%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,216 - - - - 2,076 - -
Div Payout % 193.05% - - - - 150.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 176,092 114,540 113,063 118,203 136,309 76,299 80,382 13.95%
NOSH 124,324 124,500 119,466 111,250 108,181 69,200 27,640 28.46%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.00% 0.60% 0.33% -0.13% 1.14% 1.00% 1.73% -
ROE 1.83% 1.52% 0.79% -0.23% 1.40% 1.81% 3.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 259.83 231.73 226.39 180.80 154.29 200.55 579.52 -12.50%
EPS 2.59 1.40 0.75 -0.22 1.76 2.00 10.00 -20.15%
DPS 5.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.4164 0.92 0.9464 1.0625 1.26 1.1026 2.9082 -11.29%
Adjusted Per Share Value based on latest NOSH - 111,250
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 255.62 228.30 214.02 159.16 132.08 109.82 126.75 12.39%
EPS 2.55 1.38 0.71 -0.21 1.51 1.10 2.19 2.56%
DPS 4.92 0.00 0.00 0.00 0.00 1.64 0.00 -
NAPS 1.3934 0.9064 0.8947 0.9354 1.0786 0.6038 0.6361 13.95%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 1.20 1.44 1.41 1.67 1.90 1.96 -
P/RPS 0.62 0.52 0.64 0.78 1.08 0.95 0.34 10.52%
P/EPS 61.78 85.71 192.00 -587.50 94.89 95.00 19.60 21.07%
EY 1.62 1.17 0.52 -0.17 1.05 1.05 5.10 -17.39%
DY 3.13 0.00 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 1.13 1.30 1.52 1.33 1.33 1.72 0.67 9.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/07/06 29/07/05 04/08/04 21/07/03 31/07/02 28/08/01 07/08/00 -
Price 1.50 1.17 1.38 1.52 1.68 1.98 1.98 -
P/RPS 0.58 0.50 0.61 0.84 1.09 0.99 0.34 9.30%
P/EPS 57.92 83.57 184.00 -633.33 95.45 99.00 19.80 19.57%
EY 1.73 1.20 0.54 -0.16 1.05 1.01 5.05 -16.34%
DY 3.33 0.00 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 1.06 1.27 1.46 1.43 1.33 1.80 0.68 7.67%

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