[3A] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.59%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 83,438 79,450 74,700 70,785 69,066 64,974 61,292 22.80%
PBT 7,892 6,002 3,056 5,573 5,604 5,202 4,300 49.84%
Tax -1,021 -1,050 -788 -734 -1,064 -770 -1,268 -13.43%
NP 6,870 4,952 2,268 4,839 4,540 4,432 3,032 72.42%
-
NP to SH 6,870 4,952 2,268 4,839 4,540 4,432 3,032 72.42%
-
Tax Rate 12.94% 17.49% 25.79% 13.17% 18.99% 14.80% 29.49% -
Total Cost 76,568 74,498 72,432 65,946 64,526 60,542 58,260 19.96%
-
Net Worth 50,793 49,590 48,106 40,631 0 44,460 43,037 11.66%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 50,793 49,590 48,106 40,631 0 44,460 43,037 11.66%
NOSH 175,272 175,602 177,187 156,096 151,618 140,253 140,370 15.94%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.23% 6.23% 3.04% 6.84% 6.57% 6.82% 4.95% -
ROE 13.53% 9.99% 4.71% 11.91% 0.00% 9.97% 7.05% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.61 45.24 42.16 45.35 45.55 46.33 43.66 5.93%
EPS 3.92 2.82 1.28 3.10 2.99 3.16 2.16 48.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.2824 0.2715 0.2603 0.00 0.317 0.3066 -3.68%
Adjusted Per Share Value based on latest NOSH - 174,264
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.96 16.15 15.18 14.39 14.04 13.21 12.46 22.79%
EPS 1.40 1.01 0.46 0.98 0.92 0.90 0.62 72.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.1008 0.0978 0.0826 0.00 0.0904 0.0875 11.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.19 0.22 0.16 0.18 0.26 0.26 -
P/RPS 0.42 0.42 0.52 0.35 0.40 0.56 0.60 -21.14%
P/EPS 5.10 6.74 17.19 5.16 6.01 8.23 12.04 -43.56%
EY 19.60 14.84 5.82 19.38 16.64 12.15 8.31 77.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.81 0.61 0.00 0.82 0.85 -12.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 09/08/06 24/05/06 24/02/06 31/10/05 01/08/05 15/06/05 -
Price 0.23 0.19 0.18 0.19 0.16 0.19 0.26 -
P/RPS 0.48 0.42 0.43 0.42 0.35 0.41 0.60 -13.81%
P/EPS 5.87 6.74 14.06 6.13 5.34 6.01 12.04 -38.02%
EY 17.04 14.84 7.11 16.32 18.71 16.63 8.31 61.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.66 0.73 0.00 0.60 0.85 -4.75%

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