[TEXCYCL] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TEXCYCL] TEX CYCLE TECHNOLOGY (M) BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 47.56%
YoY- 130.63%
Quarter Report
Latest QR
Upcoming QR
TEXCYCL's Result
TEXCYCL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 30,248 17,212 33,156 13,072 9,944 10,280 0 -
PBT 10,876 9,112 5,408 6,116 3,200 4,044 0 -
Tax -2,660 -3,000 -1,516 -876 -928 -1,220 0 -
NP 8,216 6,112 3,892 5,240 2,272 2,824 0 -
-
NP to SH 8,216 6,112 3,892 5,240 2,272 2,824 0 -
-
Tax Rate 24.46% 32.92% 28.03% 14.32% 29.00% 30.17% - -
Total Cost 22,032 11,100 29,264 7,832 7,672 7,456 0 -
-
Net Worth 46,369 42,337 35,949 32,171 28,847 25,708 0 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 46,369 42,337 35,949 32,171 28,847 25,708 0 -
NOSH 171,166 171,685 170,701 170,129 172,121 172,195 0 -
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 27.16% 35.51% 11.74% 40.09% 22.85% 27.47% 0.00% -
ROE 17.72% 14.44% 10.83% 16.29% 7.88% 10.98% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 17.67 10.03 19.42 7.68 5.78 5.97 0.00 -
EPS 4.80 3.56 2.28 3.08 1.32 1.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2466 0.2106 0.1891 0.1676 0.1493 0.00 -
Adjusted Per Share Value based on latest NOSH - 170,129
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.76 6.12 11.79 4.65 3.54 3.66 0.00 -
EPS 2.92 2.17 1.38 1.86 0.81 1.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1506 0.1278 0.1144 0.1026 0.0914 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.27 0.30 0.22 0.31 0.58 1.06 0.00 -
P/RPS 1.53 2.99 1.13 4.03 10.04 17.76 0.00 -
P/EPS 5.63 8.43 9.65 10.06 43.94 64.63 0.00 -
EY 17.78 11.87 10.36 9.94 2.28 1.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.22 1.04 1.64 3.46 7.10 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 11/05/11 13/05/10 01/06/09 26/05/08 21/05/07 23/05/06 - -
Price 0.33 0.30 0.25 0.26 0.47 1.07 0.00 -
P/RPS 1.87 2.99 1.29 3.38 8.14 17.92 0.00 -
P/EPS 6.88 8.43 10.96 8.44 35.61 65.24 0.00 -
EY 14.55 11.87 9.12 11.85 2.81 1.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 1.19 1.37 2.80 7.17 0.00 -

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