[TEXCHEM] YoY Quarter Result on 31-Mar-2012 [#1]

Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -409.48%
YoY- 69.05%
Quarter Report
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 277,089 241,234 234,390 262,121 223,974 249,644 216,804 4.17%
PBT 8,376 2,366 -335 1,758 -829 149 -9,971 -
Tax -2,984 -2,446 -944 -3,676 -3,656 -2,021 -1,294 14.93%
NP 5,392 -80 -1,279 -1,918 -4,485 -1,872 -11,265 -
-
NP to SH 4,986 927 168 -1,182 -3,819 -1,523 -9,232 -
-
Tax Rate 35.63% 103.38% - 209.10% - 1,356.38% - -
Total Cost 271,697 241,314 235,669 264,039 228,459 251,516 228,069 2.95%
-
Net Worth 297,887 179,993 187,302 139,263 140,025 151,557 161,770 10.70%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,409 - - - - - - -
Div Payout % 248.89% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 297,887 179,993 187,302 139,263 140,025 151,557 161,770 10.70%
NOSH 124,099 124,099 124,099 124,099 123,993 123,821 124,086 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.95% -0.03% -0.55% -0.73% -2.00% -0.75% -5.20% -
ROE 1.67% 0.52% 0.09% -0.85% -2.73% -1.00% -5.71% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 223.28 194.39 188.87 211.22 180.63 201.62 174.72 4.17%
EPS 4.02 0.75 0.14 -0.95 -3.08 -1.23 -7.44 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4004 1.4504 1.5093 1.1222 1.1293 1.224 1.3037 10.70%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 235.41 204.94 199.13 222.69 190.28 212.09 184.19 4.17%
EPS 4.24 0.79 0.14 -1.00 -3.24 -1.29 -7.84 -
DPS 10.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5308 1.5292 1.5913 1.1831 1.1896 1.2876 1.3744 10.70%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.49 0.73 0.60 0.58 0.87 0.98 1.02 -
P/RPS 0.67 0.38 0.32 0.27 0.48 0.49 0.58 2.43%
P/EPS 37.09 97.73 443.21 -60.89 -28.25 -79.67 -13.71 -
EY 2.70 1.02 0.23 -1.64 -3.54 -1.26 -7.29 -
DY 6.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.40 0.52 0.77 0.80 0.78 -3.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 29/04/14 03/05/13 26/04/12 29/04/11 29/04/10 05/05/09 -
Price 1.54 0.74 0.605 0.60 0.77 0.90 1.05 -
P/RPS 0.69 0.38 0.32 0.28 0.43 0.45 0.60 2.35%
P/EPS 38.33 99.07 446.90 -62.99 -25.00 -73.17 -14.11 -
EY 2.61 1.01 0.22 -1.59 -4.00 -1.37 -7.09 -
DY 6.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.40 0.53 0.68 0.74 0.81 -3.84%

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