[3A] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.69%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 160,100 163,290 150,188 107,118 97,972 91,512 89,840 46.83%
PBT 15,892 17,186 9,740 12,320 12,746 12,314 10,064 35.49%
Tax -3,678 -3,788 -1,908 -2,208 -1,424 -1,254 -928 149.81%
NP 12,213 13,398 7,832 10,112 11,322 11,060 9,136 21.28%
-
NP to SH 12,213 13,398 7,832 10,112 11,322 11,060 9,136 21.28%
-
Tax Rate 23.14% 22.04% 19.59% 17.92% 11.17% 10.18% 9.22% -
Total Cost 147,886 149,892 142,356 97,006 86,649 80,452 80,704 49.58%
-
Net Worth 0 48,116 0 42,607 61,893 58,303 54,170 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 0 48,116 0 42,607 61,893 58,303 54,170 -
NOSH 236,487 200,568 191,603 181,001 178,778 176,677 174,351 22.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.63% 8.21% 5.21% 9.44% 11.56% 12.09% 10.17% -
ROE 0.00% 27.84% 0.00% 23.73% 18.29% 18.97% 16.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.70 81.41 78.38 59.18 54.80 51.80 51.53 19.89%
EPS 3.96 6.68 2.56 3.40 6.33 6.26 5.24 -16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2399 0.00 0.2354 0.3462 0.33 0.3107 -
Adjusted Per Share Value based on latest NOSH - 186,896
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.54 33.19 30.53 21.77 19.91 18.60 18.26 46.83%
EPS 2.48 2.72 1.59 2.06 2.30 2.25 1.86 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0978 0.00 0.0866 0.1258 0.1185 0.1101 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.36 0.34 0.36 0.40 0.59 0.56 0.41 -
P/RPS 0.53 0.42 0.46 0.68 1.08 1.08 0.80 -23.94%
P/EPS 6.97 5.09 8.81 7.16 9.32 8.95 7.82 -7.36%
EY 14.35 19.65 11.35 13.97 10.73 11.18 12.78 8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.42 0.00 1.70 1.70 1.70 1.32 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 29/05/07 -
Price 0.34 0.30 0.38 0.38 0.63 0.62 0.42 -
P/RPS 0.50 0.37 0.48 0.64 1.15 1.20 0.82 -28.02%
P/EPS 6.58 4.49 9.30 6.80 9.95 9.90 8.02 -12.32%
EY 15.19 22.27 10.76 14.70 10.05 10.10 12.48 13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.25 0.00 1.61 1.82 1.88 1.35 -

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