[3A] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -31.79%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 70,785 69,066 64,974 61,292 60,595 60,897 58,740 13.20%
PBT 5,573 5,604 5,202 4,300 6,267 6,618 6,366 -8.46%
Tax -734 -1,064 -770 -1,268 -1,822 -2,158 -2,038 -49.28%
NP 4,839 4,540 4,432 3,032 4,445 4,460 4,328 7.70%
-
NP to SH 4,839 4,540 4,432 3,032 4,445 4,460 4,328 7.70%
-
Tax Rate 13.17% 18.99% 14.80% 29.49% 29.07% 32.61% 32.01% -
Total Cost 65,946 64,526 60,542 58,260 56,150 56,437 54,412 13.63%
-
Net Worth 40,631 0 44,460 43,037 37,586 36,501 35,224 9.95%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 40,631 0 44,460 43,037 37,586 36,501 35,224 9.95%
NOSH 156,096 151,618 140,253 140,370 139,935 139,958 139,612 7.70%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.84% 6.57% 6.82% 4.95% 7.34% 7.32% 7.37% -
ROE 11.91% 0.00% 9.97% 7.05% 11.83% 12.22% 12.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.35 45.55 46.33 43.66 43.30 43.51 42.07 5.11%
EPS 3.10 2.99 3.16 2.16 3.18 3.19 3.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.00 0.317 0.3066 0.2686 0.2608 0.2523 2.09%
Adjusted Per Share Value based on latest NOSH - 140,370
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.39 14.04 13.21 12.46 12.32 12.38 11.94 13.21%
EPS 0.98 0.92 0.90 0.62 0.90 0.91 0.88 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.00 0.0904 0.0875 0.0764 0.0742 0.0716 9.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.16 0.18 0.26 0.26 0.30 0.28 0.24 -
P/RPS 0.35 0.40 0.56 0.60 0.69 0.64 0.57 -27.69%
P/EPS 5.16 6.01 8.23 12.04 9.44 8.79 7.74 -23.62%
EY 19.38 16.64 12.15 8.31 10.59 11.38 12.92 30.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.82 0.85 1.12 1.07 0.95 -25.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 31/10/05 01/08/05 15/06/05 28/02/05 26/11/04 10/08/04 -
Price 0.19 0.16 0.19 0.26 0.29 0.30 0.23 -
P/RPS 0.42 0.35 0.41 0.60 0.67 0.69 0.55 -16.41%
P/EPS 6.13 5.34 6.01 12.04 9.13 9.41 7.42 -11.92%
EY 16.32 18.71 16.63 8.31 10.95 10.62 13.48 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.60 0.85 1.08 1.15 0.91 -13.63%

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