[TEXCHEM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
04-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 287.95%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 582,637 294,133 1,056,797 780,738 503,045 232,587 785,611 -18.08%
PBT 9,120 4,912 11,005 6,963 1,379 -703 9,963 -5.72%
Tax -4,401 -1,936 -7,075 -5,153 -2,342 -1,156 -5,538 -14.21%
NP 4,719 2,976 3,930 1,810 -963 -1,859 4,425 4.38%
-
NP to SH 4,719 2,976 3,930 1,810 -963 -1,859 4,425 4.38%
-
Tax Rate 48.26% 39.41% 64.29% 74.01% 169.83% - 55.59% -
Total Cost 577,918 291,157 1,052,867 778,928 504,008 234,446 781,186 -18.21%
-
Net Worth 114,249 117,799 177,241 113,450 113,922 113,727 114,729 -0.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 9,719 3,619 - - 87 -
Div Payout % - - 247.32% 200.00% - - 1.98% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 114,249 117,799 177,241 113,450 113,922 113,727 114,729 -0.27%
NOSH 124,184 123,999 121,498 120,666 120,374 109,352 109,266 8.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.81% 1.01% 0.37% 0.23% -0.19% -0.80% 0.56% -
ROE 4.13% 2.53% 2.22% 1.60% -0.85% -1.63% 3.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 469.17 237.20 869.80 647.02 417.90 212.69 718.99 -24.78%
EPS 3.80 2.40 3.24 1.50 -0.80 -1.70 3.68 2.16%
DPS 0.00 0.00 8.00 3.00 0.00 0.00 0.08 -
NAPS 0.92 0.95 1.4588 0.9402 0.9464 1.04 1.05 -8.44%
Adjusted Per Share Value based on latest NOSH - 121,622
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 461.05 232.75 836.25 617.81 398.06 184.05 621.66 -18.08%
EPS 3.73 2.35 3.11 1.43 -0.76 -1.47 3.50 4.33%
DPS 0.00 0.00 7.69 2.86 0.00 0.00 0.07 -
NAPS 0.9041 0.9322 1.4025 0.8977 0.9015 0.8999 0.9079 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.20 1.36 1.40 1.39 1.44 1.38 1.46 -
P/RPS 0.26 0.57 0.16 0.21 0.34 0.65 0.20 19.13%
P/EPS 31.58 56.67 43.28 92.67 -180.00 -81.18 36.05 -8.45%
EY 3.17 1.76 2.31 1.08 -0.56 -1.23 2.77 9.41%
DY 0.00 0.00 5.71 2.16 0.00 0.00 0.05 -
P/NAPS 1.30 1.43 0.96 1.48 1.52 1.33 1.39 -4.36%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/07/05 28/04/05 23/02/05 04/11/04 04/08/04 30/04/04 17/02/04 -
Price 1.17 1.37 1.35 1.38 1.38 1.34 1.43 -
P/RPS 0.25 0.58 0.16 0.21 0.33 0.63 0.20 16.05%
P/EPS 30.79 57.08 41.74 92.00 -172.50 -78.82 35.31 -8.73%
EY 3.25 1.75 2.40 1.09 -0.58 -1.27 2.83 9.67%
DY 0.00 0.00 5.93 2.17 0.00 0.00 0.06 -
P/NAPS 1.27 1.44 0.93 1.47 1.46 1.29 1.36 -4.46%

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