[3A] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 62.09%
YoY- 4.88%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,334 73,827 306,429 223,543 143,326 71,439 268,806 -32.14%
PBT 8,707 4,368 21,999 15,564 10,094 4,937 15,352 -31.50%
Tax -3,529 -1,637 -5,813 -3,879 -2,885 -997 -97 1000.36%
NP 5,178 2,731 16,186 11,685 7,209 3,940 15,255 -51.37%
-
NP to SH 5,178 2,731 16,186 11,685 7,209 3,683 15,887 -52.67%
-
Tax Rate 40.53% 37.48% 26.42% 24.92% 28.58% 20.19% 0.63% -
Total Cost 145,156 71,096 290,243 211,858 136,117 67,499 253,551 -31.07%
-
Net Worth 218,809 217,846 210,618 0 0 203,740 200,789 5.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,809 217,846 210,618 0 0 203,740 200,789 5.90%
NOSH 392,272 395,797 390,467 393,028 393,281 391,808 393,242 -0.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.44% 3.70% 5.28% 5.23% 5.03% 5.52% 5.68% -
ROE 2.37% 1.25% 7.68% 0.00% 0.00% 1.81% 7.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.32 18.65 78.48 56.88 36.44 18.23 68.36 -32.03%
EPS 1.32 0.69 4.11 2.97 1.83 0.94 4.04 -52.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5578 0.5504 0.5394 0.00 0.00 0.52 0.5106 6.07%
Adjusted Per Share Value based on latest NOSH - 392,640
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.56 15.01 62.28 45.44 29.13 14.52 54.64 -32.14%
EPS 1.05 0.56 3.29 2.38 1.47 0.75 3.23 -52.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4447 0.4428 0.4281 0.00 0.00 0.4141 0.4081 5.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.05 1.05 1.09 1.00 1.14 1.15 1.12 -
P/RPS 2.74 5.63 1.39 1.76 3.13 6.31 1.64 40.84%
P/EPS 79.55 152.17 26.29 33.64 62.19 122.34 27.72 102.07%
EY 1.26 0.66 3.80 2.97 1.61 0.82 3.61 -50.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.91 2.02 0.00 0.00 2.21 2.19 -9.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.03 1.02 1.00 1.10 1.16 1.16 1.22 -
P/RPS 2.69 5.47 1.27 1.93 3.18 6.36 1.78 31.72%
P/EPS 78.03 147.83 24.12 37.00 63.28 123.40 30.20 88.40%
EY 1.28 0.68 4.15 2.70 1.58 0.81 3.31 -46.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.85 1.85 0.00 0.00 2.23 2.39 -15.70%

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