[3A] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -88.28%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 84,016 62,579 39,725 18,675 70,785 51,800 32,487 88.08%
PBT 9,400 5,919 3,001 764 5,573 4,203 2,601 134.94%
Tax -792 -766 -525 -197 -734 -798 -385 61.53%
NP 8,608 5,153 2,476 567 4,839 3,405 2,216 146.49%
-
NP to SH 8,608 5,153 2,476 567 4,839 3,405 2,216 146.49%
-
Tax Rate 8.43% 12.94% 17.49% 25.79% 13.17% 18.99% 14.80% -
Total Cost 75,408 57,426 37,249 18,108 65,946 48,395 30,271 83.45%
-
Net Worth 54,149 50,793 49,590 48,106 40,631 0 44,460 14.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,099 - - - - - - -
Div Payout % 24.39% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 54,149 50,793 49,590 48,106 40,631 0 44,460 14.00%
NOSH 174,959 175,272 175,602 177,187 156,096 151,618 140,253 15.83%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.25% 8.23% 6.23% 3.04% 6.84% 6.57% 6.82% -
ROE 15.90% 10.14% 4.99% 1.18% 11.91% 0.00% 4.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.02 35.70 22.62 10.54 45.35 34.16 23.16 62.38%
EPS 4.92 2.94 1.41 0.32 3.10 2.24 1.58 112.80%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3095 0.2898 0.2824 0.2715 0.2603 0.00 0.317 -1.57%
Adjusted Per Share Value based on latest NOSH - 177,187
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.08 12.72 8.07 3.80 14.39 10.53 6.60 88.16%
EPS 1.75 1.05 0.50 0.12 0.98 0.69 0.45 146.68%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1032 0.1008 0.0978 0.0826 0.00 0.0904 14.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.26 0.20 0.19 0.22 0.16 0.18 0.26 -
P/RPS 0.54 0.56 0.84 2.09 0.35 0.53 1.12 -38.43%
P/EPS 5.28 6.80 13.48 68.75 5.16 8.02 16.46 -53.04%
EY 18.92 14.70 7.42 1.45 19.38 12.48 6.08 112.70%
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.67 0.81 0.61 0.00 0.82 1.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 09/08/06 24/05/06 24/02/06 31/10/05 01/08/05 -
Price 0.34 0.23 0.19 0.18 0.19 0.16 0.19 -
P/RPS 0.71 0.64 0.84 1.71 0.42 0.47 0.82 -9.13%
P/EPS 6.91 7.82 13.48 56.25 6.13 7.12 12.03 -30.83%
EY 14.47 12.78 7.42 1.78 16.32 14.04 8.32 44.47%
DY 3.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.79 0.67 0.66 0.73 0.00 0.60 49.62%

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