[TEXCYCL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -23.63%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,814 14,692 38,608 15,370 38,250 13,580 12,874 2.36%
PBT 5,296 16,780 10,184 6,656 6,560 7,174 4,618 2.30%
Tax -1,578 -2,380 -2,592 -1,988 -1,748 -1,688 -1,322 2.99%
NP 3,718 14,400 7,592 4,668 4,812 5,486 3,296 2.02%
-
NP to SH 3,718 14,400 7,592 4,668 4,812 5,486 3,296 2.02%
-
Tax Rate 29.80% 14.18% 25.45% 29.87% 26.65% 23.53% 28.63% -
Total Cost 11,096 292 31,016 10,702 33,438 8,094 9,578 2.47%
-
Net Worth 56,980 55,399 48,065 41,960 37,403 33,018 29,234 11.75%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 56,980 55,399 48,065 41,960 37,403 33,018 29,234 11.75%
NOSH 170,550 170,616 170,990 170,364 170,638 170,372 171,666 -0.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 25.10% 98.01% 19.66% 30.37% 12.58% 40.40% 25.60% -
ROE 6.52% 25.99% 15.80% 11.12% 12.86% 16.62% 11.27% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.69 8.61 22.58 9.02 22.42 7.97 7.50 2.48%
EPS 2.18 8.44 4.44 2.74 2.82 3.22 1.92 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3341 0.3247 0.2811 0.2463 0.2192 0.1938 0.1703 11.87%
Adjusted Per Share Value based on latest NOSH - 171,489
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.27 5.22 13.73 5.47 13.60 4.83 4.58 2.36%
EPS 1.32 5.12 2.70 1.66 1.71 1.95 1.17 2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2026 0.197 0.1709 0.1492 0.133 0.1174 0.104 11.74%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.37 0.29 0.34 0.28 0.25 0.22 0.61 -
P/RPS 4.26 3.37 1.51 3.10 1.12 2.76 8.13 -10.20%
P/EPS 16.97 3.44 7.66 10.22 8.87 6.83 31.77 -9.91%
EY 5.89 29.10 13.06 9.79 11.28 14.64 3.15 10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.89 1.21 1.14 1.14 1.14 3.58 -17.71%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 16/08/12 11/08/11 19/08/10 26/08/09 26/08/08 23/08/07 -
Price 0.44 0.32 0.28 0.31 0.25 0.27 0.50 -
P/RPS 5.07 3.72 1.24 3.44 1.12 3.39 6.67 -4.46%
P/EPS 20.18 3.79 6.31 11.31 8.87 8.39 26.04 -4.15%
EY 4.95 26.37 15.86 8.84 11.28 11.93 3.84 4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.99 1.00 1.26 1.14 1.39 2.94 -12.48%

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