[3A] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.13%
YoY- -25.85%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 302,910 225,103 150,334 73,827 306,429 223,543 143,326 64.46%
PBT 16,120 11,379 8,707 4,368 21,999 15,564 10,094 36.50%
Tax -5,804 -4,424 -3,529 -1,637 -5,813 -3,879 -2,885 59.16%
NP 10,316 6,955 5,178 2,731 16,186 11,685 7,209 26.90%
-
NP to SH 10,316 6,955 5,178 2,731 16,186 11,685 7,209 26.90%
-
Tax Rate 36.00% 38.88% 40.53% 37.48% 26.42% 24.92% 28.58% -
Total Cost 292,594 218,148 145,156 71,096 290,243 211,858 136,117 66.32%
-
Net Worth 218,775 219,848 218,809 217,846 210,618 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 218,775 219,848 218,809 217,846 210,618 0 0 -
NOSH 393,127 392,937 392,272 395,797 390,467 393,028 393,281 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.41% 3.09% 3.44% 3.70% 5.28% 5.23% 5.03% -
ROE 4.72% 3.16% 2.37% 1.25% 7.68% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.05 57.29 38.32 18.65 78.48 56.88 36.44 64.51%
EPS 2.62 1.77 1.32 0.69 4.11 2.97 1.83 26.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5565 0.5595 0.5578 0.5504 0.5394 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 395,797
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.57 45.75 30.56 15.01 62.28 45.44 29.13 64.47%
EPS 2.10 1.41 1.05 0.56 3.29 2.38 1.47 26.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4447 0.4468 0.4447 0.4428 0.4281 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.84 0.99 1.05 1.05 1.09 1.00 1.14 -
P/RPS 1.09 1.73 2.74 5.63 1.39 1.76 3.13 -50.40%
P/EPS 32.01 55.93 79.55 152.17 26.29 33.64 62.19 -35.69%
EY 3.12 1.79 1.26 0.66 3.80 2.97 1.61 55.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.77 1.88 1.91 2.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 -
Price 0.935 0.93 1.03 1.02 1.00 1.10 1.16 -
P/RPS 1.21 1.62 2.69 5.47 1.27 1.93 3.18 -47.39%
P/EPS 35.63 52.54 78.03 147.83 24.12 37.00 63.28 -31.74%
EY 2.81 1.90 1.28 0.68 4.15 2.70 1.58 46.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.66 1.85 1.85 1.85 0.00 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