[TEXCHEM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.13%
YoY- -187.35%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,049,823 1,016,983 1,054,342 1,186,326 1,299,982 1,430,246 1,465,335 -19.94%
PBT 4,907 -5,213 -12,881 -12,529 -11,585 2,364 21,714 -62.93%
Tax -6,037 -5,310 -1,758 -2,496 -3,280 -4,169 -7,486 -13.37%
NP -1,130 -10,523 -14,639 -15,025 -14,865 -1,805 14,228 -
-
NP to SH -1,547 -9,256 -12,141 -12,171 -11,688 -1,397 11,317 -
-
Tax Rate 123.03% - - - - 176.35% 34.48% -
Total Cost 1,050,953 1,027,506 1,068,981 1,201,351 1,314,847 1,432,051 1,451,107 -19.36%
-
Net Worth 151,557 156,398 159,649 196,110 161,770 165,796 176,285 -9.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,980 6,980 9,459 16,922 19,812 19,812 22,299 -53.93%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 197.05% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 151,557 156,398 159,649 196,110 161,770 165,796 176,285 -9.59%
NOSH 123,821 124,017 123,529 150,000 124,086 123,987 124,390 -0.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.11% -1.03% -1.39% -1.27% -1.14% -0.13% 0.97% -
ROE -1.02% -5.92% -7.60% -6.21% -7.23% -0.84% 6.42% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 847.85 820.03 853.51 790.88 1,047.65 1,153.54 1,178.01 -19.70%
EPS -1.25 -7.46 -9.83 -8.11 -9.42 -1.13 9.10 -
DPS 5.64 5.63 7.66 11.28 16.00 16.00 18.00 -53.90%
NAPS 1.224 1.2611 1.2924 1.3074 1.3037 1.3372 1.4172 -9.31%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 830.74 804.75 834.31 938.75 1,028.69 1,131.77 1,159.53 -19.94%
EPS -1.22 -7.32 -9.61 -9.63 -9.25 -1.11 8.96 -
DPS 5.52 5.52 7.49 13.39 15.68 15.68 17.65 -53.95%
NAPS 1.1993 1.2376 1.2633 1.5518 1.2801 1.312 1.395 -9.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 0.96 0.92 1.03 1.02 1.10 1.18 -
P/RPS 0.12 0.12 0.11 0.13 0.10 0.10 0.10 12.93%
P/EPS -78.44 -12.86 -9.36 -12.69 -10.83 -97.63 12.97 -
EY -1.27 -7.77 -10.68 -7.88 -9.23 -1.02 7.71 -
DY 5.75 5.86 8.32 10.95 15.69 14.55 15.25 -47.83%
P/NAPS 0.80 0.76 0.71 0.79 0.78 0.82 0.83 -2.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 29/04/10 25/02/10 30/10/09 31/07/09 05/05/09 19/02/09 05/11/08 -
Price 0.90 0.93 0.94 0.95 1.05 1.19 0.96 -
P/RPS 0.11 0.11 0.11 0.12 0.10 0.10 0.08 23.67%
P/EPS -72.04 -12.46 -9.56 -11.71 -11.15 -105.62 10.55 -
EY -1.39 -8.03 -10.46 -8.54 -8.97 -0.95 9.48 -
DY 6.26 6.05 8.15 11.88 15.24 13.45 18.75 -51.90%
P/NAPS 0.74 0.74 0.73 0.73 0.81 0.89 0.68 5.80%

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