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

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.32%
YoY- -40.48%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 161,148 76,638 302,910 225,103 150,334 73,827 306,429 -34.92%
PBT 14,391 5,775 16,120 11,379 8,707 4,368 21,999 -24.70%
Tax -5,588 -2,175 -5,804 -4,424 -3,529 -1,637 -5,813 -2.60%
NP 8,803 3,600 10,316 6,955 5,178 2,731 16,186 -33.44%
-
NP to SH 8,803 3,600 10,316 6,955 5,178 2,731 16,186 -33.44%
-
Tax Rate 38.83% 37.66% 36.00% 38.88% 40.53% 37.48% 26.42% -
Total Cost 152,345 73,038 292,594 218,148 145,156 71,096 290,243 -35.00%
-
Net Worth 227,109 223,476 218,775 219,848 218,809 217,846 210,618 5.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 227,109 223,476 218,775 219,848 218,809 217,846 210,618 5.16%
NOSH 392,991 395,604 393,127 392,937 392,272 395,797 390,467 0.43%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.46% 4.70% 3.41% 3.09% 3.44% 3.70% 5.28% -
ROE 3.88% 1.61% 4.72% 3.16% 2.37% 1.25% 7.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.01 19.37 77.05 57.29 38.32 18.65 78.48 -35.20%
EPS 2.24 0.91 2.62 1.77 1.32 0.69 4.11 -33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5779 0.5649 0.5565 0.5595 0.5578 0.5504 0.5394 4.71%
Adjusted Per Share Value based on latest NOSH - 394,888
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.75 15.58 61.57 45.75 30.56 15.01 62.28 -34.92%
EPS 1.79 0.73 2.10 1.41 1.05 0.56 3.29 -33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4616 0.4542 0.4447 0.4468 0.4447 0.4428 0.4281 5.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.885 0.89 0.84 0.99 1.05 1.05 1.09 -
P/RPS 2.16 4.59 1.09 1.73 2.74 5.63 1.39 34.26%
P/EPS 39.51 97.80 32.01 55.93 79.55 152.17 26.29 31.30%
EY 2.53 1.02 3.12 1.79 1.26 0.66 3.80 -23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.58 1.51 1.77 1.88 1.91 2.02 -16.95%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 -
Price 0.98 0.915 0.935 0.93 1.03 1.02 1.00 -
P/RPS 2.39 4.72 1.21 1.62 2.69 5.47 1.27 52.60%
P/EPS 43.75 100.55 35.63 52.54 78.03 147.83 24.12 48.89%
EY 2.29 0.99 2.81 1.90 1.28 0.68 4.15 -32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.62 1.68 1.66 1.85 1.85 1.85 -5.49%

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