[3A] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.75%
YoY- 51.34%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 91,512 89,840 84,016 83,438 79,450 74,700 70,785 18.73%
PBT 12,314 10,064 9,400 7,892 6,002 3,056 5,573 69.89%
Tax -1,254 -928 -792 -1,021 -1,050 -788 -734 43.05%
NP 11,060 9,136 8,608 6,870 4,952 2,268 4,839 73.77%
-
NP to SH 11,060 9,136 8,608 6,870 4,952 2,268 4,839 73.77%
-
Tax Rate 10.18% 9.22% 8.43% 12.94% 17.49% 25.79% 13.17% -
Total Cost 80,452 80,704 75,408 76,568 74,498 72,432 65,946 14.21%
-
Net Worth 58,303 54,170 54,149 50,793 49,590 48,106 40,631 27.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,099 - - - - -
Div Payout % - - 24.39% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 58,303 54,170 54,149 50,793 49,590 48,106 40,631 27.30%
NOSH 176,677 174,351 174,959 175,272 175,602 177,187 156,096 8.63%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.09% 10.17% 10.25% 8.23% 6.23% 3.04% 6.84% -
ROE 18.97% 16.87% 15.90% 13.53% 9.99% 4.71% 11.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.80 51.53 48.02 47.61 45.24 42.16 45.35 9.29%
EPS 6.26 5.24 4.92 3.92 2.82 1.28 3.10 59.96%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.3107 0.3095 0.2898 0.2824 0.2715 0.2603 17.18%
Adjusted Per Share Value based on latest NOSH - 174,967
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.60 18.26 17.08 16.96 16.15 15.18 14.39 18.71%
EPS 2.25 1.86 1.75 1.40 1.01 0.46 0.98 74.30%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1101 0.1101 0.1032 0.1008 0.0978 0.0826 27.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.41 0.26 0.20 0.19 0.22 0.16 -
P/RPS 1.08 0.80 0.54 0.42 0.42 0.52 0.35 112.38%
P/EPS 8.95 7.82 5.28 5.10 6.74 17.19 5.16 44.50%
EY 11.18 12.78 18.92 19.60 14.84 5.82 19.38 -30.77%
DY 0.00 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.32 0.84 0.69 0.67 0.81 0.61 98.40%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 31/07/07 29/05/07 27/02/07 21/11/06 09/08/06 24/05/06 24/02/06 -
Price 0.62 0.42 0.34 0.23 0.19 0.18 0.19 -
P/RPS 1.20 0.82 0.71 0.48 0.42 0.43 0.42 101.73%
P/EPS 9.90 8.02 6.91 5.87 6.74 14.06 6.13 37.77%
EY 10.10 12.48 14.47 17.04 14.84 7.11 16.32 -27.44%
DY 0.00 0.00 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.35 1.10 0.79 0.67 0.66 0.73 88.20%

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