[TEXCHEM] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -41.43%
YoY- 94.53%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 386,371 306,076 323,028 288,504 270,458 201,140 166,909 15.00%
PBT 3,064 9,755 5,538 4,208 2,082 958 2,659 2.38%
Tax -2,582 -2,516 -2,315 -2,465 -1,186 -1,225 -755 22.72%
NP 482 7,239 3,223 1,743 896 -267 1,904 -20.44%
-
NP to SH 468 6,566 3,220 1,743 896 -267 1,904 -20.83%
-
Tax Rate 84.27% 25.79% 41.80% 58.58% 56.96% 127.87% 28.39% -
Total Cost 385,889 298,837 319,805 286,761 269,562 201,407 165,005 15.19%
-
Net Worth 173,147 181,862 176,092 114,540 113,063 118,203 136,309 4.06%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,389 7,447 6,216 - - - - -
Div Payout % 1,578.95% 113.42% 193.05% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 173,147 181,862 176,092 114,540 113,063 118,203 136,309 4.06%
NOSH 123,157 124,120 124,324 124,500 119,466 111,250 108,181 2.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.12% 2.37% 1.00% 0.60% 0.33% -0.13% 1.14% -
ROE 0.27% 3.61% 1.83% 1.52% 0.79% -0.23% 1.40% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 313.72 246.59 259.83 231.73 226.39 180.80 154.29 12.54%
EPS 0.38 5.29 2.59 1.40 0.75 -0.22 1.76 -22.52%
DPS 6.00 6.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.4059 1.4652 1.4164 0.92 0.9464 1.0625 1.26 1.84%
Adjusted Per Share Value based on latest NOSH - 124,500
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 305.74 242.20 255.62 228.30 214.02 159.16 132.08 14.99%
EPS 0.37 5.20 2.55 1.38 0.71 -0.21 1.51 -20.87%
DPS 5.85 5.89 4.92 0.00 0.00 0.00 0.00 -
NAPS 1.3701 1.4391 1.3934 0.9064 0.8947 0.9354 1.0786 4.06%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.22 1.45 1.60 1.20 1.44 1.41 1.67 -
P/RPS 0.39 0.59 0.62 0.52 0.64 0.78 1.08 -15.60%
P/EPS 321.05 27.41 61.78 85.71 192.00 -587.50 94.89 22.50%
EY 0.31 3.65 1.62 1.17 0.52 -0.17 1.05 -18.38%
DY 4.92 4.14 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 1.13 1.30 1.52 1.33 1.33 -6.82%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/08 08/08/07 27/07/06 29/07/05 04/08/04 21/07/03 31/07/02 -
Price 1.20 1.25 1.50 1.17 1.38 1.52 1.68 -
P/RPS 0.38 0.51 0.58 0.50 0.61 0.84 1.09 -16.09%
P/EPS 315.79 23.63 57.92 83.57 184.00 -633.33 95.45 22.04%
EY 0.32 4.23 1.73 1.20 0.54 -0.16 1.05 -17.95%
DY 5.00 4.80 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 1.06 1.27 1.46 1.43 1.33 -7.18%

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