[3A] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -22.55%
YoY- -14.27%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 152,252 160,100 163,290 150,188 107,118 97,972 91,512 40.19%
PBT 12,691 15,892 17,186 9,740 12,320 12,746 12,314 2.02%
Tax -554 -3,678 -3,788 -1,908 -2,208 -1,424 -1,254 -41.84%
NP 12,137 12,213 13,398 7,832 10,112 11,322 11,060 6.36%
-
NP to SH 12,137 12,213 13,398 7,832 10,112 11,322 11,060 6.36%
-
Tax Rate 4.37% 23.14% 22.04% 19.59% 17.92% 11.17% 10.18% -
Total Cost 140,115 147,886 149,892 142,356 97,006 86,649 80,452 44.51%
-
Net Worth 79,660 0 48,116 0 42,607 61,893 58,303 23.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 79,660 0 48,116 0 42,607 61,893 58,303 23.01%
NOSH 308,045 236,487 200,568 191,603 181,001 178,778 176,677 44.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.97% 7.63% 8.21% 5.21% 9.44% 11.56% 12.09% -
ROE 15.24% 0.00% 27.84% 0.00% 23.73% 18.29% 18.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.43 67.70 81.41 78.38 59.18 54.80 51.80 -3.06%
EPS 3.94 3.96 6.68 2.56 3.40 6.33 6.26 -26.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.00 0.2399 0.00 0.2354 0.3462 0.33 -14.93%
Adjusted Per Share Value based on latest NOSH - 191,603
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.95 32.54 33.19 30.53 21.77 19.91 18.60 40.20%
EPS 2.47 2.48 2.72 1.59 2.06 2.30 2.25 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.00 0.0978 0.00 0.0866 0.1258 0.1185 23.01%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.36 0.34 0.36 0.40 0.59 0.56 -
P/RPS 0.65 0.53 0.42 0.46 0.68 1.08 1.08 -28.60%
P/EPS 8.12 6.97 5.09 8.81 7.16 9.32 8.95 -6.25%
EY 12.31 14.35 19.65 11.35 13.97 10.73 11.18 6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.00 1.42 0.00 1.70 1.70 1.70 -18.89%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 -
Price 0.34 0.34 0.30 0.38 0.38 0.63 0.62 -
P/RPS 0.69 0.50 0.37 0.48 0.64 1.15 1.20 -30.73%
P/EPS 8.63 6.58 4.49 9.30 6.80 9.95 9.90 -8.70%
EY 11.59 15.19 22.27 10.76 14.70 10.05 10.10 9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 1.25 0.00 1.61 1.82 1.88 -21.31%

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