[3A] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 142.12%
YoY- 123.34%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 37,547 107,118 73,479 45,756 22,460 84,016 62,579 -28.84%
PBT 2,435 12,320 9,560 6,157 2,516 9,400 5,919 -44.65%
Tax -477 -2,208 -1,068 -627 -232 -792 -766 -27.05%
NP 1,958 10,112 8,492 5,530 2,284 8,608 5,153 -47.50%
-
NP to SH 1,958 10,112 8,492 5,530 2,284 8,608 5,153 -47.50%
-
Tax Rate 19.59% 17.92% 11.17% 10.18% 9.22% 8.43% 12.94% -
Total Cost 35,589 97,006 64,987 40,226 20,176 75,408 57,426 -27.28%
-
Net Worth 0 42,607 61,893 58,303 54,170 54,149 50,793 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 2,099 - -
Div Payout % - - - - - 24.39% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 42,607 61,893 58,303 54,170 54,149 50,793 -
NOSH 191,603 181,001 178,778 176,677 174,351 174,959 175,272 6.11%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.21% 9.44% 11.56% 12.09% 10.17% 10.25% 8.23% -
ROE 0.00% 23.73% 13.72% 9.48% 4.22% 15.90% 10.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 19.60 59.18 41.10 25.90 12.88 48.02 35.70 -32.92%
EPS 0.64 3.40 4.75 3.13 1.31 4.92 2.94 -63.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.00 0.2354 0.3462 0.33 0.3107 0.3095 0.2898 -
Adjusted Per Share Value based on latest NOSH - 178,351
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.63 21.77 14.93 9.30 4.57 17.08 12.72 -28.85%
EPS 0.40 2.06 1.73 1.12 0.46 1.75 1.05 -47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.00 0.0866 0.1258 0.1185 0.1101 0.1101 0.1032 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.36 0.40 0.59 0.56 0.41 0.26 0.20 -
P/RPS 1.84 0.68 1.44 2.16 3.18 0.54 0.56 120.85%
P/EPS 35.23 7.16 12.42 17.89 31.30 5.28 6.80 199.11%
EY 2.84 13.97 8.05 5.59 3.20 18.92 14.70 -66.54%
DY 0.00 0.00 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.00 1.70 1.70 1.70 1.32 0.84 0.69 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 19/02/08 14/11/07 31/07/07 29/05/07 27/02/07 21/11/06 -
Price 0.38 0.38 0.63 0.62 0.42 0.34 0.23 -
P/RPS 1.94 0.64 1.53 2.39 3.26 0.71 0.64 109.30%
P/EPS 37.19 6.80 13.26 19.81 32.06 6.91 7.82 182.53%
EY 2.69 14.70 7.54 5.05 3.12 14.47 12.78 -64.58%
DY 0.00 0.00 0.00 0.00 0.00 3.53 0.00 -
P/NAPS 0.00 1.61 1.82 1.88 1.35 1.10 0.79 -

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