[3A] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.62%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 164,513 156,498 132,296 152,252 160,100 163,290 150,188 6.25%
PBT 22,952 20,318 11,572 12,691 15,892 17,186 9,740 76.98%
Tax -4,920 -5,066 -3,024 -554 -3,678 -3,788 -1,908 87.93%
NP 18,032 15,252 8,548 12,137 12,213 13,398 7,832 74.27%
-
NP to SH 18,032 15,252 8,548 12,137 12,213 13,398 7,832 74.27%
-
Tax Rate 21.44% 24.93% 26.13% 4.37% 23.14% 22.04% 19.59% -
Total Cost 146,481 141,246 123,748 140,115 147,886 149,892 142,356 1.92%
-
Net Worth 90,108 84,039 79,130 79,660 0 48,116 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 90,108 84,039 79,130 79,660 0 48,116 0 -
NOSH 308,063 307,499 309,710 308,045 236,487 200,568 191,603 37.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.96% 9.75% 6.46% 7.97% 7.63% 8.21% 5.21% -
ROE 20.01% 18.15% 10.80% 15.24% 0.00% 27.84% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.40 50.89 42.72 49.43 67.70 81.41 78.38 -22.55%
EPS 5.85 4.96 2.76 3.94 3.96 6.68 2.56 73.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.2733 0.2555 0.2586 0.00 0.2399 0.00 -
Adjusted Per Share Value based on latest NOSH - 308,987
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.44 31.81 26.89 30.95 32.54 33.19 30.53 6.25%
EPS 3.67 3.10 1.74 2.47 2.48 2.72 1.59 74.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1831 0.1708 0.1608 0.1619 0.00 0.0978 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.41 0.32 0.32 0.36 0.34 0.36 -
P/RPS 1.54 0.81 0.75 0.65 0.53 0.42 0.46 123.62%
P/EPS 14.01 8.27 11.59 8.12 6.97 5.09 8.81 36.20%
EY 7.14 12.10 8.63 12.31 14.35 19.65 11.35 -26.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.50 1.25 1.24 0.00 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 -
Price 1.44 0.60 0.34 0.34 0.34 0.30 0.38 -
P/RPS 2.70 1.18 0.80 0.69 0.50 0.37 0.48 215.95%
P/EPS 24.60 12.10 12.32 8.63 6.58 4.49 9.30 91.15%
EY 4.06 8.27 8.12 11.59 15.19 22.27 10.76 -47.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 2.20 1.33 1.31 0.00 1.25 0.00 -

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