[TEXCHEM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 15.31%
YoY- -562.56%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,046,516 1,037,708 998,576 1,016,983 1,018,392 979,038 867,216 13.33%
PBT -486 2,442 596 -5,213 -6,869 -15,702 -39,884 -94.69%
Tax -4,022 -6,262 -8,084 -5,310 -5,490 -6,184 -5,176 -15.46%
NP -4,509 -3,820 -7,488 -10,523 -12,360 -21,886 -45,060 -78.41%
-
NP to SH -2,709 -1,974 -6,092 -9,256 -10,929 -18,494 -36,928 -82.44%
-
Tax Rate - 256.43% 1,356.38% - - - - -
Total Cost 1,051,025 1,041,528 1,006,064 1,027,506 1,030,752 1,000,924 912,276 9.88%
-
Net Worth 145,374 150,912 151,557 156,939 160,512 162,275 161,770 -6.87%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,304 4,934 - 6,208 4,967 7,447 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 145,374 150,912 151,557 156,939 160,512 162,275 161,770 -6.87%
NOSH 123,902 123,374 123,821 124,170 124,196 124,120 124,086 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.43% -0.37% -0.75% -1.03% -1.21% -2.24% -5.20% -
ROE -1.86% -1.31% -4.02% -5.90% -6.81% -11.40% -22.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 844.63 841.10 806.47 819.02 819.98 788.78 698.88 13.44%
EPS -2.19 -1.60 -4.92 -7.46 -8.80 -14.90 -29.76 -82.41%
DPS 2.67 4.00 0.00 5.00 4.00 6.00 0.00 -
NAPS 1.1733 1.2232 1.224 1.2639 1.2924 1.3074 1.3037 -6.77%
Adjusted Per Share Value based on latest NOSH - 124,017
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 828.12 821.15 790.18 804.75 805.86 774.72 686.24 13.33%
EPS -2.14 -1.56 -4.82 -7.32 -8.65 -14.63 -29.22 -82.46%
DPS 2.61 3.91 0.00 4.91 3.93 5.89 0.00 -
NAPS 1.1504 1.1942 1.1993 1.2419 1.2701 1.2841 1.2801 -6.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 0.90 0.98 0.96 0.92 1.03 1.02 -
P/RPS 0.10 0.11 0.12 0.12 0.11 0.13 0.15 -23.66%
P/EPS -38.87 -56.25 -19.92 -12.88 -10.45 -6.91 -3.43 403.77%
EY -2.57 -1.78 -5.02 -7.76 -9.57 -14.47 -29.18 -80.17%
DY 3.14 4.44 0.00 5.21 4.35 5.83 0.00 -
P/NAPS 0.72 0.74 0.80 0.76 0.71 0.79 0.78 -5.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 29/04/10 25/02/10 30/10/09 31/07/09 05/05/09 -
Price 0.80 0.82 0.90 0.93 0.94 0.95 1.05 -
P/RPS 0.09 0.10 0.11 0.11 0.11 0.12 0.15 -28.84%
P/EPS -36.59 -51.25 -18.29 -12.48 -10.68 -6.38 -3.53 374.72%
EY -2.73 -1.95 -5.47 -8.02 -9.36 -15.68 -28.34 -78.95%
DY 3.33 4.88 0.00 5.38 4.26 6.32 0.00 -
P/NAPS 0.68 0.67 0.74 0.74 0.73 0.73 0.81 -10.99%

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