[3A] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 48.98%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 45,673 29,370 13,231 40,501 29,049 18,505 8,732 200.41%
PBT 4,964 3,183 1,297 3,234 2,262 1,445 626 296.15%
Tax -1,619 -1,019 -425 -615 -504 -288 -126 446.04%
NP 3,345 2,164 872 2,619 1,758 1,157 500 253.81%
-
NP to SH 3,345 2,164 872 2,619 1,758 1,157 500 253.81%
-
Tax Rate 32.61% 32.01% 32.77% 19.02% 22.28% 19.93% 20.13% -
Total Cost 42,328 27,206 12,359 37,882 27,291 17,348 8,232 197.02%
-
Net Worth 36,501 35,224 34,190 33,178 32,299 31,685 30,916 11.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 36,501 35,224 34,190 33,178 32,299 31,685 30,916 11.67%
NOSH 139,958 139,612 140,645 140,053 139,523 139,397 138,888 0.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.32% 7.37% 6.59% 6.47% 6.05% 6.25% 5.73% -
ROE 9.16% 6.14% 2.55% 7.89% 5.44% 3.65% 1.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.63 21.04 9.41 28.92 20.82 13.27 6.29 198.77%
EPS 2.39 1.55 0.62 1.87 1.26 0.83 0.36 252.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2523 0.2431 0.2369 0.2315 0.2273 0.2226 11.10%
Adjusted Per Share Value based on latest NOSH - 138,870
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.28 5.97 2.69 8.23 5.90 3.76 1.77 200.88%
EPS 0.68 0.44 0.18 0.53 0.36 0.24 0.10 257.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0716 0.0695 0.0674 0.0656 0.0644 0.0628 11.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.28 0.24 0.25 0.30 0.31 0.24 0.17 -
P/RPS 0.86 1.14 2.66 1.04 1.49 1.81 2.70 -53.26%
P/EPS 11.72 15.48 40.32 16.04 24.60 28.92 47.22 -60.40%
EY 8.54 6.46 2.48 6.23 4.06 3.46 2.12 152.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.95 1.03 1.27 1.34 1.06 0.76 25.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 10/08/04 22/04/04 27/02/04 27/11/03 23/09/03 28/04/03 -
Price 0.30 0.23 0.25 0.28 0.28 0.32 0.18 -
P/RPS 0.92 1.09 2.66 0.97 1.34 2.41 2.86 -52.95%
P/EPS 12.55 14.84 40.32 14.97 22.22 38.55 50.00 -60.10%
EY 7.97 6.74 2.48 6.68 4.50 2.59 2.00 150.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 1.03 1.18 1.21 1.41 0.81 26.24%

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