[TEXCYCL] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 14,044 13,213 10,762 3,262 62.60%
PBT 6,258 5,061 3,787 1,722 53.68%
Tax -1,612 -1,383 -1,141 -400 59.06%
NP 4,646 3,678 2,646 1,322 51.97%
-
NP to SH 4,646 3,678 2,646 1,322 51.97%
-
Tax Rate 25.76% 27.33% 30.13% 23.23% -
Total Cost 9,398 9,535 8,116 1,940 69.12%
-
Net Worth 33,061 29,194 25,721 13,912 33.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 868 - - - -
Div Payout % 18.68% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 33,061 29,194 25,721 13,912 33.41%
NOSH 170,595 171,428 171,707 125,904 10.64%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.08% 27.84% 24.59% 40.53% -
ROE 14.05% 12.60% 10.29% 9.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 8.23 7.71 6.27 2.59 46.96%
EPS 2.72 2.15 1.54 1.05 37.29%
DPS 0.50 0.00 0.00 0.00 -
NAPS 0.1938 0.1703 0.1498 0.1105 20.57%
Adjusted Per Share Value based on latest NOSH - 125,904
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.12 4.82 3.93 1.19 62.57%
EPS 1.70 1.34 0.97 0.48 52.37%
DPS 0.32 0.00 0.00 0.00 -
NAPS 0.1206 0.1065 0.0938 0.0508 33.36%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 - -
Price 0.22 0.61 1.15 0.00 -
P/RPS 2.67 7.91 18.35 0.00 -
P/EPS 8.08 28.43 74.63 0.00 -
EY 12.38 3.52 1.34 0.00 -
DY 2.27 0.00 0.00 0.00 -
P/NAPS 1.14 3.58 7.68 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/08 23/08/07 24/08/06 - -
Price 0.27 0.50 1.67 0.00 -
P/RPS 3.28 6.49 26.64 0.00 -
P/EPS 9.91 23.30 108.37 0.00 -
EY 10.09 4.29 0.92 0.00 -
DY 1.85 0.00 0.00 0.00 -
P/NAPS 1.39 2.94 11.15 0.00 -

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