[3A] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 89.6%
YoY- -28.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 76,638 302,910 225,103 150,334 73,827 306,429 223,543 -51.04%
PBT 5,775 16,120 11,379 8,707 4,368 21,999 15,564 -48.39%
Tax -2,175 -5,804 -4,424 -3,529 -1,637 -5,813 -3,879 -32.02%
NP 3,600 10,316 6,955 5,178 2,731 16,186 11,685 -54.41%
-
NP to SH 3,600 10,316 6,955 5,178 2,731 16,186 11,685 -54.41%
-
Tax Rate 37.66% 36.00% 38.88% 40.53% 37.48% 26.42% 24.92% -
Total Cost 73,038 292,594 218,148 145,156 71,096 290,243 211,858 -50.86%
-
Net Worth 223,476 218,775 219,848 218,809 217,846 210,618 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 223,476 218,775 219,848 218,809 217,846 210,618 0 -
NOSH 395,604 393,127 392,937 392,272 395,797 390,467 393,028 0.43%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.70% 3.41% 3.09% 3.44% 3.70% 5.28% 5.23% -
ROE 1.61% 4.72% 3.16% 2.37% 1.25% 7.68% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.37 77.05 57.29 38.32 18.65 78.48 56.88 -51.26%
EPS 0.91 2.62 1.77 1.32 0.69 4.11 2.97 -54.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5649 0.5565 0.5595 0.5578 0.5504 0.5394 0.00 -
Adjusted Per Share Value based on latest NOSH - 394,677
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.58 61.57 45.75 30.56 15.01 62.28 45.44 -51.04%
EPS 0.73 2.10 1.41 1.05 0.56 3.29 2.38 -54.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.4447 0.4468 0.4447 0.4428 0.4281 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.89 0.84 0.99 1.05 1.05 1.09 1.00 -
P/RPS 4.59 1.09 1.73 2.74 5.63 1.39 1.76 89.57%
P/EPS 97.80 32.01 55.93 79.55 152.17 26.29 33.64 103.83%
EY 1.02 3.12 1.79 1.26 0.66 3.80 2.97 -50.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.51 1.77 1.88 1.91 2.02 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 -
Price 0.915 0.935 0.93 1.03 1.02 1.00 1.10 -
P/RPS 4.72 1.21 1.62 2.69 5.47 1.27 1.93 81.61%
P/EPS 100.55 35.63 52.54 78.03 147.83 24.12 37.00 94.85%
EY 0.99 2.81 1.90 1.28 0.68 4.15 2.70 -48.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.68 1.66 1.85 1.85 1.85 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