[TEXCHEM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 46.9%
YoY- 143.07%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 503,045 232,587 785,611 587,109 377,904 176,764 654,457 -16.10%
PBT 1,379 -703 9,963 5,096 3,042 2,084 3,161 -42.50%
Tax -2,342 -1,156 -5,538 -3,815 -2,170 -945 -6,375 -48.73%
NP -963 -1,859 4,425 1,281 872 1,139 -3,214 -55.25%
-
NP to SH -963 -1,859 4,425 1,281 872 1,139 -3,214 -55.25%
-
Tax Rate 169.83% - 55.59% 74.86% 71.33% 45.35% 201.68% -
Total Cost 504,008 234,446 781,186 585,828 377,032 175,625 657,671 -16.26%
-
Net Worth 113,922 113,727 114,729 112,114 115,812 129,955 125,426 -6.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 87 3,284 - - 7,634 -
Div Payout % - - 1.98% 256.41% - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 113,922 113,727 114,729 112,114 115,812 129,955 125,426 -6.21%
NOSH 120,374 109,352 109,266 109,487 108,999 109,519 109,066 6.80%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.19% -0.80% 0.56% 0.22% 0.23% 0.64% -0.49% -
ROE -0.85% -1.63% 3.86% 1.14% 0.75% 0.88% -2.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 417.90 212.69 718.99 536.24 346.70 161.40 600.05 -21.44%
EPS -0.80 -1.70 3.68 1.17 0.80 1.04 -2.95 -58.13%
DPS 0.00 0.00 0.08 3.00 0.00 0.00 7.00 -
NAPS 0.9464 1.04 1.05 1.024 1.0625 1.1866 1.15 -12.19%
Adjusted Per Share Value based on latest NOSH - 110,540
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 398.06 184.05 621.66 464.59 299.04 139.88 517.88 -16.10%
EPS -0.76 -1.47 3.50 1.01 0.69 0.90 -2.54 -55.29%
DPS 0.00 0.00 0.07 2.60 0.00 0.00 6.04 -
NAPS 0.9015 0.8999 0.9079 0.8872 0.9164 1.0284 0.9925 -6.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.44 1.38 1.46 1.45 1.41 1.37 1.42 -
P/RPS 0.34 0.65 0.20 0.27 0.41 0.85 0.24 26.16%
P/EPS -180.00 -81.18 36.05 123.93 176.25 131.73 -48.19 140.93%
EY -0.56 -1.23 2.77 0.81 0.57 0.76 -2.08 -58.33%
DY 0.00 0.00 0.05 2.07 0.00 0.00 4.93 -
P/NAPS 1.52 1.33 1.39 1.42 1.33 1.15 1.23 15.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 04/08/04 30/04/04 17/02/04 29/10/03 21/07/03 30/04/03 29/01/03 -
Price 1.38 1.34 1.43 1.43 1.52 1.40 1.46 -
P/RPS 0.33 0.63 0.20 0.27 0.44 0.87 0.24 23.67%
P/EPS -172.50 -78.82 35.31 122.22 190.00 134.62 -49.54 129.90%
EY -0.58 -1.27 2.83 0.82 0.53 0.74 -2.02 -56.51%
DY 0.00 0.00 0.06 2.10 0.00 0.00 4.79 -
P/NAPS 1.46 1.29 1.36 1.40 1.43 1.18 1.27 9.74%

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