[3A] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.94%
YoY- 25.3%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,370 13,231 40,501 29,049 18,505 8,732 23,781 15.12%
PBT 3,183 1,297 3,234 2,262 1,445 626 2,587 14.83%
Tax -1,019 -425 -615 -504 -288 -126 -713 26.90%
NP 2,164 872 2,619 1,758 1,157 500 1,874 10.07%
-
NP to SH 2,164 872 2,619 1,758 1,157 500 1,874 10.07%
-
Tax Rate 32.01% 32.77% 19.02% 22.28% 19.93% 20.13% 27.56% -
Total Cost 27,206 12,359 37,882 27,291 17,348 8,232 21,907 15.55%
-
Net Worth 35,224 34,190 33,178 32,299 31,685 30,916 19,109 50.39%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 35,224 34,190 33,178 32,299 31,685 30,916 19,109 50.39%
NOSH 139,612 140,645 140,053 139,523 139,397 138,888 80,429 44.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.37% 6.59% 6.47% 6.05% 6.25% 5.73% 7.88% -
ROE 6.14% 2.55% 7.89% 5.44% 3.65% 1.62% 9.81% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.04 9.41 28.92 20.82 13.27 6.29 29.57 -20.31%
EPS 1.55 0.62 1.87 1.26 0.83 0.36 2.33 -23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.2431 0.2369 0.2315 0.2273 0.2226 0.2376 4.08%
Adjusted Per Share Value based on latest NOSH - 139,767
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.97 2.69 8.23 5.90 3.76 1.77 4.83 15.18%
EPS 0.44 0.18 0.53 0.36 0.24 0.10 0.38 10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0695 0.0674 0.0656 0.0644 0.0628 0.0388 50.50%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.24 0.25 0.30 0.31 0.24 0.17 0.19 -
P/RPS 1.14 2.66 1.04 1.49 1.81 2.70 0.64 46.99%
P/EPS 15.48 40.32 16.04 24.60 28.92 47.22 8.15 53.43%
EY 6.46 2.48 6.23 4.06 3.46 2.12 12.26 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.27 1.34 1.06 0.76 0.80 12.15%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 22/04/04 27/02/04 27/11/03 23/09/03 28/04/03 26/02/03 -
Price 0.23 0.25 0.28 0.28 0.32 0.18 0.19 -
P/RPS 1.09 2.66 0.97 1.34 2.41 2.86 0.64 42.66%
P/EPS 14.84 40.32 14.97 22.22 38.55 50.00 8.15 49.16%
EY 6.74 2.48 6.68 4.50 2.59 2.00 12.26 -32.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 1.18 1.21 1.41 0.81 0.80 8.97%

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