[3A] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.84%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 156,498 132,296 152,252 160,100 163,290 150,188 107,118 28.78%
PBT 20,318 11,572 12,691 15,892 17,186 9,740 12,320 39.63%
Tax -5,066 -3,024 -554 -3,678 -3,788 -1,908 -2,208 74.04%
NP 15,252 8,548 12,137 12,213 13,398 7,832 10,112 31.55%
-
NP to SH 15,252 8,548 12,137 12,213 13,398 7,832 10,112 31.55%
-
Tax Rate 24.93% 26.13% 4.37% 23.14% 22.04% 19.59% 17.92% -
Total Cost 141,246 123,748 140,115 147,886 149,892 142,356 97,006 28.49%
-
Net Worth 84,039 79,130 79,660 0 48,116 0 42,607 57.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,039 79,130 79,660 0 48,116 0 42,607 57.34%
NOSH 307,499 309,710 308,045 236,487 200,568 191,603 181,001 42.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.75% 6.46% 7.97% 7.63% 8.21% 5.21% 9.44% -
ROE 18.15% 10.80% 15.24% 0.00% 27.84% 0.00% 23.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.89 42.72 49.43 67.70 81.41 78.38 59.18 -9.57%
EPS 4.96 2.76 3.94 3.96 6.68 2.56 3.40 28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2555 0.2586 0.00 0.2399 0.00 0.2354 10.47%
Adjusted Per Share Value based on latest NOSH - 258,362
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.81 26.89 30.95 32.54 33.19 30.53 21.77 28.79%
EPS 3.10 1.74 2.47 2.48 2.72 1.59 2.06 31.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1608 0.1619 0.00 0.0978 0.00 0.0866 57.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.32 0.32 0.36 0.34 0.36 0.40 -
P/RPS 0.81 0.75 0.65 0.53 0.42 0.46 0.68 12.38%
P/EPS 8.27 11.59 8.12 6.97 5.09 8.81 7.16 10.09%
EY 12.10 8.63 12.31 14.35 19.65 11.35 13.97 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 1.24 0.00 1.42 0.00 1.70 -8.01%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 -
Price 0.60 0.34 0.34 0.34 0.30 0.38 0.38 -
P/RPS 1.18 0.80 0.69 0.50 0.37 0.48 0.64 50.41%
P/EPS 12.10 12.32 8.63 6.58 4.49 9.30 6.80 46.89%
EY 8.27 8.12 11.59 15.19 22.27 10.76 14.70 -31.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.33 1.31 0.00 1.25 0.00 1.61 23.16%

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