[3A] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 24.08%
YoY- 87.04%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 61,292 60,595 60,897 58,740 52,924 40,501 38,732 35.75%
PBT 4,300 6,267 6,618 6,366 5,188 3,234 3,016 26.64%
Tax -1,268 -1,822 -2,158 -2,038 -1,700 -615 -672 52.63%
NP 3,032 4,445 4,460 4,328 3,488 2,619 2,344 18.69%
-
NP to SH 3,032 4,445 4,460 4,328 3,488 2,619 2,344 18.69%
-
Tax Rate 29.49% 29.07% 32.61% 32.01% 32.77% 19.02% 22.28% -
Total Cost 58,260 56,150 56,437 54,412 49,436 37,882 36,388 36.82%
-
Net Worth 43,037 37,586 36,501 35,224 34,190 33,178 32,299 21.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,037 37,586 36,501 35,224 34,190 33,178 32,299 21.06%
NOSH 140,370 139,935 139,958 139,612 140,645 140,053 139,523 0.40%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.95% 7.34% 7.32% 7.37% 6.59% 6.47% 6.05% -
ROE 7.05% 11.83% 12.22% 12.29% 10.20% 7.89% 7.26% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 43.66 43.30 43.51 42.07 37.63 28.92 27.76 35.20%
EPS 2.16 3.18 3.19 3.10 2.48 1.87 1.68 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.2686 0.2608 0.2523 0.2431 0.2369 0.2315 20.57%
Adjusted Per Share Value based on latest NOSH - 140,434
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.46 12.32 12.38 11.94 10.76 8.23 7.87 35.80%
EPS 0.62 0.90 0.91 0.88 0.71 0.53 0.48 18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0764 0.0742 0.0716 0.0695 0.0674 0.0656 21.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.26 0.30 0.28 0.24 0.25 0.30 0.31 -
P/RPS 0.60 0.69 0.64 0.57 0.66 1.04 1.12 -34.01%
P/EPS 12.04 9.44 8.79 7.74 10.08 16.04 18.45 -24.74%
EY 8.31 10.59 11.38 12.92 9.92 6.23 5.42 32.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.12 1.07 0.95 1.03 1.27 1.34 -26.15%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 15/06/05 28/02/05 26/11/04 10/08/04 22/04/04 27/02/04 27/11/03 -
Price 0.26 0.29 0.30 0.23 0.25 0.28 0.28 -
P/RPS 0.60 0.67 0.69 0.55 0.66 0.97 1.01 -29.31%
P/EPS 12.04 9.13 9.41 7.42 10.08 14.97 16.67 -19.48%
EY 8.31 10.95 10.62 13.48 9.92 6.68 6.00 24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.08 1.15 0.91 1.03 1.18 1.21 -20.95%

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