[TEXCHEM] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[TEXCHEM] TEXCHEM RESOURCES BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 131.69%
YoY- 260.65%
Quarter Report
Latest QR
Upcoming QR
TEXCHEM's Result
TEXCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 306,560 294,133 232,587 176,764 141,439 136,666 147,308 12.98%
PBT 6,846 4,912 -703 2,084 632 1,629 5,186 4.73%
Tax -2,394 -1,936 -1,156 -945 -632 -902 -1,317 10.46%
NP 4,452 2,976 -1,859 1,139 0 727 3,869 2.36%
-
NP to SH 4,412 2,976 -1,859 1,139 -709 727 3,869 2.21%
-
Tax Rate 34.97% 39.41% - 45.35% 100.00% 55.37% 25.40% -
Total Cost 302,108 291,157 234,446 175,625 141,439 135,939 143,439 13.21%
-
Net Worth 172,253 117,799 113,727 129,955 142,874 75,773 78,761 13.92%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 172,253 117,799 113,727 129,955 142,874 75,773 78,761 13.92%
NOSH 123,932 123,999 109,352 109,519 107,424 27,642 27,635 28.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.45% 1.01% -0.80% 0.64% 0.00% 0.53% 2.63% -
ROE 2.56% 2.53% -1.63% 0.88% -0.50% 0.96% 4.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 247.36 237.20 212.69 161.40 131.66 494.40 533.03 -12.00%
EPS 3.56 2.40 -1.70 1.04 -0.66 2.63 14.00 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3899 0.95 1.04 1.1866 1.33 2.7412 2.85 -11.27%
Adjusted Per Share Value based on latest NOSH - 109,519
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 242.58 232.75 184.05 139.88 111.92 108.15 116.57 12.98%
EPS 3.49 2.35 -1.47 0.90 -0.56 0.58 3.06 2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3631 0.9322 0.8999 1.0284 1.1306 0.5996 0.6232 13.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.42 1.36 1.38 1.37 1.78 1.69 2.42 -
P/RPS 0.57 0.57 0.65 0.85 1.35 0.34 0.45 4.01%
P/EPS 39.89 56.67 -81.18 131.73 -269.70 64.26 17.29 14.94%
EY 2.51 1.76 -1.23 0.76 -0.37 1.56 5.79 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.43 1.33 1.15 1.34 0.62 0.85 3.08%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 09/05/06 28/04/05 30/04/04 30/04/03 02/05/02 25/05/01 28/04/00 -
Price 1.60 1.37 1.34 1.40 1.90 1.68 2.28 -
P/RPS 0.65 0.58 0.63 0.87 1.44 0.34 0.43 7.12%
P/EPS 44.94 57.08 -78.82 134.62 -287.88 63.88 16.29 18.41%
EY 2.23 1.75 -1.27 0.74 -0.35 1.57 6.14 -15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.44 1.29 1.18 1.43 0.61 0.80 6.23%

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