[3A] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 67.05%
YoY- 77.89%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 73,479 45,756 22,460 84,016 62,579 39,725 18,675 149.02%
PBT 9,560 6,157 2,516 9,400 5,919 3,001 764 438.15%
Tax -1,068 -627 -232 -792 -766 -525 -197 208.28%
NP 8,492 5,530 2,284 8,608 5,153 2,476 567 506.60%
-
NP to SH 8,492 5,530 2,284 8,608 5,153 2,476 567 506.60%
-
Tax Rate 11.17% 10.18% 9.22% 8.43% 12.94% 17.49% 25.79% -
Total Cost 64,987 40,226 20,176 75,408 57,426 37,249 18,108 134.22%
-
Net Worth 61,893 58,303 54,170 54,149 50,793 49,590 48,106 18.27%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,099 - - - -
Div Payout % - - - 24.39% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 61,893 58,303 54,170 54,149 50,793 49,590 48,106 18.27%
NOSH 178,778 176,677 174,351 174,959 175,272 175,602 177,187 0.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.56% 12.09% 10.17% 10.25% 8.23% 6.23% 3.04% -
ROE 13.72% 9.48% 4.22% 15.90% 10.14% 4.99% 1.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.10 25.90 12.88 48.02 35.70 22.62 10.54 147.53%
EPS 4.75 3.13 1.31 4.92 2.94 1.41 0.32 502.99%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3462 0.33 0.3107 0.3095 0.2898 0.2824 0.2715 17.57%
Adjusted Per Share Value based on latest NOSH - 175,380
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.93 9.30 4.57 17.08 12.72 8.07 3.80 148.78%
EPS 1.73 1.12 0.46 1.75 1.05 0.50 0.12 491.38%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.1258 0.1185 0.1101 0.1101 0.1032 0.1008 0.0978 18.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.59 0.56 0.41 0.26 0.20 0.19 0.22 -
P/RPS 1.44 2.16 3.18 0.54 0.56 0.84 2.09 -21.97%
P/EPS 12.42 17.89 31.30 5.28 6.80 13.48 68.75 -68.00%
EY 8.05 5.59 3.20 18.92 14.70 7.42 1.45 213.20%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 1.70 1.70 1.32 0.84 0.69 0.67 0.81 63.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 31/07/07 29/05/07 27/02/07 21/11/06 09/08/06 24/05/06 -
Price 0.63 0.62 0.42 0.34 0.23 0.19 0.18 -
P/RPS 1.53 2.39 3.26 0.71 0.64 0.84 1.71 -7.14%
P/EPS 13.26 19.81 32.06 6.91 7.82 13.48 56.25 -61.80%
EY 7.54 5.05 3.12 14.47 12.78 7.42 1.78 161.56%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 1.82 1.88 1.35 1.10 0.79 0.67 0.66 96.52%

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