[TEXCHEM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -82.1%
YoY- 103.62%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 967,528 937,560 1,010,723 1,026,626 1,034,886 1,048,484 937,256 2.14%
PBT 18,382 -1,340 -21,025 7,128 7,514 7,032 5,926 112.84%
Tax -5,748 -3,776 69,766 -6,610 -7,482 -14,704 -11,131 -35.66%
NP 12,634 -5,116 48,741 517 32 -7,672 -5,205 -
-
NP to SH 18,660 672 49,368 237 1,326 -4,728 -5,144 -
-
Tax Rate 31.27% - - 92.73% 99.57% 209.10% 187.83% -
Total Cost 954,894 942,676 961,982 1,026,109 1,034,854 1,056,156 942,461 0.87%
-
Net Worth 196,808 187,302 185,637 141,311 144,140 139,263 142,874 23.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,408 - - - - -
Div Payout % - - 25.14% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 196,808 187,302 185,637 141,311 144,140 139,263 142,874 23.82%
NOSH 124,099 124,099 124,088 124,099 124,099 124,099 124,076 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.31% -0.55% 4.82% 0.05% 0.00% -0.73% -0.56% -
ROE 9.48% 0.36% 26.59% 0.17% 0.92% -3.39% -3.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 779.64 755.49 814.51 827.26 833.92 844.88 755.38 2.13%
EPS 15.04 0.56 39.78 0.19 1.06 -3.80 -4.15 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.5859 1.5093 1.496 1.1387 1.1615 1.1222 1.1515 23.81%
Adjusted Per Share Value based on latest NOSH - 124,099
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 765.61 741.90 799.80 812.38 818.92 829.68 741.66 2.14%
EPS 14.77 0.53 39.07 0.19 1.05 -3.74 -4.07 -
DPS 0.00 0.00 9.82 0.00 0.00 0.00 0.00 -
NAPS 1.5574 1.4821 1.469 1.1182 1.1406 1.102 1.1306 23.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.72 0.60 0.51 0.57 0.57 0.58 0.60 -
P/RPS 0.09 0.08 0.06 0.07 0.07 0.07 0.08 8.17%
P/EPS 4.79 110.80 1.28 298.05 53.35 -15.22 -14.47 -
EY 20.88 0.90 78.01 0.34 1.87 -6.57 -6.91 -
DY 0.00 0.00 19.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.34 0.50 0.49 0.52 0.52 -9.19%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 03/05/13 27/02/13 31/10/12 31/07/12 26/04/12 28/02/12 -
Price 0.76 0.605 0.525 0.61 0.61 0.60 0.59 -
P/RPS 0.10 0.08 0.06 0.07 0.07 0.07 0.08 16.05%
P/EPS 5.05 111.73 1.32 318.96 57.09 -15.75 -14.23 -
EY 19.78 0.90 75.78 0.31 1.75 -6.35 -7.03 -
DY 0.00 0.00 19.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.35 0.54 0.53 0.53 0.51 -3.96%

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