[TEXCHEM] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
30-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -30.56%
YoY- 195.74%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 307,492 266,737 251,697 285,840 274,683 277,049 256,835 3.04%
PBT 18,850 10,124 -8,049 5,712 1,557 1,809 1,373 54.71%
Tax -4,125 -2,671 -391 -2,428 -3,008 -2,865 -2,706 7.27%
NP 14,725 7,453 -8,440 3,284 -1,451 -1,056 -1,333 -
-
NP to SH 13,083 6,635 -6,930 2,424 -2,005 -575 -2,214 -
-
Tax Rate 21.88% 26.38% - 42.51% 193.19% 158.37% 197.09% -
Total Cost 292,767 259,284 260,137 282,556 276,134 278,105 258,168 2.11%
-
Net Worth 284,084 255,164 229,892 242,238 253,611 283,854 282,449 0.09%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 284,084 255,164 229,892 242,238 253,611 283,854 282,449 0.09%
NOSH 124,099 124,099 124,099 124,099 124,099 124,099 124,099 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.79% 2.79% -3.35% 1.15% -0.53% -0.38% -0.52% -
ROE 4.61% 2.60% -3.01% 1.00% -0.79% -0.20% -0.78% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 258.72 221.23 208.75 235.24 226.06 227.81 206.96 3.78%
EPS 11.01 5.50 -5.75 1.99 -1.65 -0.47 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3903 2.1163 1.9067 1.9936 2.0872 2.3341 2.276 0.81%
Adjusted Per Share Value based on latest NOSH - 124,099
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 260.35 225.85 213.11 242.02 232.57 234.58 217.46 3.04%
EPS 11.08 5.62 -5.87 2.05 -1.70 -0.49 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4054 2.1605 1.9465 2.051 2.1473 2.4034 2.3915 0.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.92 0.805 0.24 0.70 0.90 1.45 1.72 -
P/RPS 0.74 0.36 0.11 0.30 0.40 0.64 0.83 -1.89%
P/EPS 17.44 14.63 -4.18 35.09 -54.54 -306.67 -96.41 -
EY 5.73 6.84 -23.95 2.85 -1.83 -0.33 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.38 0.13 0.35 0.43 0.62 0.76 0.85%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/04/22 30/04/21 26/06/20 24/04/19 26/04/18 08/05/17 29/04/16 -
Price 2.67 1.36 0.48 0.61 0.89 1.50 1.68 -
P/RPS 1.03 0.61 0.23 0.26 0.39 0.66 0.81 4.08%
P/EPS 24.25 24.71 -8.35 30.58 -53.94 -317.25 -94.17 -
EY 4.12 4.05 -11.97 3.27 -1.85 -0.32 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.64 0.25 0.31 0.43 0.64 0.74 7.14%

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