[3A] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 32.5%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 123,385 78,249 33,074 152,252 120,075 81,645 37,547 120.87%
PBT 17,214 10,159 2,893 12,691 11,919 8,593 2,435 267.90%
Tax -3,690 -2,533 -756 -554 -2,759 -1,894 -477 290.65%
NP 13,524 7,626 2,137 12,137 9,160 6,699 1,958 262.25%
-
NP to SH 13,524 7,626 2,137 12,137 9,160 6,699 1,958 262.25%
-
Tax Rate 21.44% 24.93% 26.13% 4.37% 23.15% 22.04% 19.59% -
Total Cost 109,861 70,623 30,937 140,115 110,915 74,946 35,589 111.86%
-
Net Worth 90,108 84,039 79,130 79,660 0 48,116 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 90,108 84,039 79,130 79,660 0 48,116 0 -
NOSH 308,063 307,499 309,710 308,045 236,487 200,568 191,603 37.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.96% 9.75% 6.46% 7.97% 7.63% 8.21% 5.21% -
ROE 15.01% 9.07% 2.70% 15.24% 0.00% 13.92% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.05 25.45 10.68 49.43 50.77 40.71 19.60 60.95%
EPS 4.39 2.48 0.69 3.94 2.97 3.34 0.64 260.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.2733 0.2555 0.2586 0.00 0.2399 0.00 -
Adjusted Per Share Value based on latest NOSH - 308,987
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.08 15.90 6.72 30.95 24.41 16.59 7.63 120.91%
EPS 2.75 1.55 0.43 2.47 1.86 1.36 0.40 261.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1831 0.1708 0.1608 0.1619 0.00 0.0978 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.41 0.32 0.32 0.36 0.34 0.36 -
P/RPS 2.05 1.61 3.00 0.65 0.71 0.84 1.84 7.46%
P/EPS 18.68 16.53 46.38 8.12 9.29 10.18 35.23 -34.46%
EY 5.35 6.05 2.16 12.31 10.76 9.82 2.84 52.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.50 1.25 1.24 0.00 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 -
Price 1.44 0.60 0.34 0.34 0.34 0.30 0.38 -
P/RPS 3.60 2.36 3.18 0.69 0.67 0.74 1.94 50.95%
P/EPS 32.80 24.19 49.28 8.63 8.78 8.98 37.19 -8.02%
EY 3.05 4.13 2.03 11.59 11.39 11.13 2.69 8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 2.20 1.33 1.31 0.00 1.25 0.00 -

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