[TEXCHEM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
02-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -164.66%
YoY- -197.52%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 654,457 646,008 616,696 565,756 548,877 566,512 550,896 12.13%
PBT 3,161 4,102 6,582 2,528 11,207 9,858 8,754 -49.19%
Tax -6,375 -3,400 -4,192 -2,528 -6,821 -5,922 -4,042 35.38%
NP -3,214 702 2,390 0 4,386 3,936 4,712 -
-
NP to SH -3,214 702 2,390 -2,836 4,386 3,936 4,712 -
-
Tax Rate 201.68% 82.89% 63.69% 100.00% 60.86% 60.07% 46.17% -
Total Cost 657,671 645,305 614,306 565,756 544,491 562,576 546,184 13.14%
-
Net Worth 125,426 134,015 136,881 142,874 113,214 105,318 76,179 39.30%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,634 4,316 - - 5,927 3,075 4,145 50.08%
Div Payout % 0.00% 614.25% - - 135.14% 78.13% 87.98% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 125,426 134,015 136,881 142,874 113,214 105,318 76,179 39.30%
NOSH 109,066 107,903 108,636 107,424 84,671 76,875 69,090 35.46%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -0.49% 0.11% 0.39% 0.00% 0.80% 0.69% 0.86% -
ROE -2.56% 0.52% 1.75% -1.98% 3.87% 3.74% 6.19% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 600.05 598.69 567.67 526.66 648.24 736.93 797.35 -17.22%
EPS -2.95 0.64 2.20 -2.64 5.18 5.12 6.82 -
DPS 7.00 4.00 0.00 0.00 7.00 4.00 6.00 10.79%
NAPS 1.15 1.242 1.26 1.33 1.3371 1.37 1.1026 2.83%
Adjusted Per Share Value based on latest NOSH - 107,424
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 517.88 511.19 488.00 447.69 434.33 448.29 435.93 12.13%
EPS -2.54 0.56 1.89 -2.24 3.47 3.11 3.73 -
DPS 6.04 3.42 0.00 0.00 4.69 2.43 3.28 50.06%
NAPS 0.9925 1.0605 1.0832 1.1306 0.8959 0.8334 0.6028 39.30%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.42 1.50 1.67 1.78 1.77 1.57 1.90 -
P/RPS 0.24 0.25 0.29 0.34 0.27 0.21 0.24 0.00%
P/EPS -48.19 230.34 75.91 -67.42 34.17 30.66 27.86 -
EY -2.08 0.43 1.32 -1.48 2.93 3.26 3.59 -
DY 4.93 2.67 0.00 0.00 3.95 2.55 3.16 34.40%
P/NAPS 1.23 1.21 1.33 1.34 1.32 1.15 1.72 -19.98%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/01/03 30/10/02 31/07/02 02/05/02 29/01/02 26/10/01 28/08/01 -
Price 1.46 1.50 1.68 1.90 1.80 1.65 1.98 -
P/RPS 0.24 0.25 0.30 0.36 0.28 0.22 0.25 -2.67%
P/EPS -49.54 230.34 76.36 -71.97 34.75 32.23 29.03 -
EY -2.02 0.43 1.31 -1.39 2.88 3.10 3.44 -
DY 4.79 2.67 0.00 0.00 3.89 2.42 3.03 35.59%
P/NAPS 1.27 1.21 1.33 1.43 1.35 1.20 1.80 -20.69%

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