[TEXCHEM] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -703.02%
YoY- -350.63%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 209,205 201,140 176,764 169,951 176,158 166,909 141,439 29.78%
PBT 2,054 958 2,084 231 1,622 2,659 632 119.25%
Tax -1,645 -1,225 -945 -3,825 -1,026 -755 -632 89.10%
NP 409 -267 1,139 -3,594 596 1,904 0 -
-
NP to SH 409 -267 1,139 -3,594 596 1,904 -709 -
-
Tax Rate 80.09% 127.87% 45.35% 1,655.84% 63.26% 28.39% 100.00% -
Total Cost 208,796 201,407 175,625 173,545 175,562 165,005 141,439 29.61%
-
Net Worth 113,193 118,203 129,955 129,510 136,102 136,309 142,874 -14.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,341 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 113,193 118,203 129,955 129,510 136,102 136,309 142,874 -14.36%
NOSH 110,540 111,250 109,519 108,540 109,583 108,181 107,424 1.92%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.20% -0.13% 0.64% -2.11% 0.34% 1.14% 0.00% -
ROE 0.36% -0.23% 0.88% -2.78% 0.44% 1.40% -0.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 189.26 180.80 161.40 156.58 160.75 154.29 131.66 27.34%
EPS 0.37 -0.22 1.04 -3.29 0.55 1.76 -0.66 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.024 1.0625 1.1866 1.1932 1.242 1.26 1.33 -15.98%
Adjusted Per Share Value based on latest NOSH - 108,540
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 165.55 159.16 139.88 134.48 139.40 132.08 111.92 29.79%
EPS 0.32 -0.21 0.90 -2.84 0.47 1.51 -0.56 -
DPS 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
NAPS 0.8957 0.9354 1.0284 1.0248 1.077 1.0786 1.1306 -14.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.45 1.41 1.37 1.42 1.50 1.67 1.78 -
P/RPS 0.77 0.78 0.85 0.91 0.93 1.08 1.35 -31.20%
P/EPS 391.89 -587.50 131.73 -42.88 275.80 94.89 -269.70 -
EY 0.26 -0.17 0.76 -2.33 0.36 1.05 -0.37 -
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.42 1.33 1.15 1.19 1.21 1.33 1.34 3.93%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/10/03 21/07/03 30/04/03 29/01/03 30/10/02 31/07/02 02/05/02 -
Price 1.43 1.52 1.40 1.46 1.50 1.68 1.90 -
P/RPS 0.76 0.84 0.87 0.93 0.93 1.09 1.44 -34.66%
P/EPS 386.49 -633.33 134.62 -44.09 275.80 95.45 -287.88 -
EY 0.26 -0.16 0.74 -2.27 0.36 1.05 -0.35 -
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 1.40 1.43 1.18 1.22 1.21 1.33 1.43 -1.40%

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