[3A] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.13%
YoY- 302.82%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 107,118 97,972 91,512 89,840 84,016 83,438 79,450 21.97%
PBT 12,320 12,746 12,314 10,064 9,400 7,892 6,002 61.30%
Tax -2,208 -1,424 -1,254 -928 -792 -1,021 -1,050 63.91%
NP 10,112 11,322 11,060 9,136 8,608 6,870 4,952 60.74%
-
NP to SH 10,112 11,322 11,060 9,136 8,608 6,870 4,952 60.74%
-
Tax Rate 17.92% 11.17% 10.18% 9.22% 8.43% 12.94% 17.49% -
Total Cost 97,006 86,649 80,452 80,704 75,408 76,568 74,498 19.18%
-
Net Worth 42,607 61,893 58,303 54,170 54,149 50,793 49,590 -9.59%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 2,099 - - -
Div Payout % - - - - 24.39% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 42,607 61,893 58,303 54,170 54,149 50,793 49,590 -9.59%
NOSH 181,001 178,778 176,677 174,351 174,959 175,272 175,602 2.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.44% 11.56% 12.09% 10.17% 10.25% 8.23% 6.23% -
ROE 23.73% 18.29% 18.97% 16.87% 15.90% 13.53% 9.99% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.18 54.80 51.80 51.53 48.02 47.61 45.24 19.55%
EPS 3.40 6.33 6.26 5.24 4.92 3.92 2.82 13.24%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.2354 0.3462 0.33 0.3107 0.3095 0.2898 0.2824 -11.39%
Adjusted Per Share Value based on latest NOSH - 174,351
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 21.77 19.91 18.60 18.26 17.08 16.96 16.15 21.96%
EPS 2.06 2.30 2.25 1.86 1.75 1.40 1.01 60.62%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.0866 0.1258 0.1185 0.1101 0.1101 0.1032 0.1008 -9.60%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.59 0.56 0.41 0.26 0.20 0.19 -
P/RPS 0.68 1.08 1.08 0.80 0.54 0.42 0.42 37.76%
P/EPS 7.16 9.32 8.95 7.82 5.28 5.10 6.74 4.10%
EY 13.97 10.73 11.18 12.78 18.92 19.60 14.84 -3.93%
DY 0.00 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 1.70 1.70 1.70 1.32 0.84 0.69 0.67 85.71%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 14/11/07 31/07/07 29/05/07 27/02/07 21/11/06 09/08/06 -
Price 0.38 0.63 0.62 0.42 0.34 0.23 0.19 -
P/RPS 0.64 1.15 1.20 0.82 0.71 0.48 0.42 32.31%
P/EPS 6.80 9.95 9.90 8.02 6.91 5.87 6.74 0.59%
EY 14.70 10.05 10.10 12.48 14.47 17.04 14.84 -0.62%
DY 0.00 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 1.61 1.82 1.88 1.35 1.10 0.79 0.67 79.11%

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