[3A] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 48.17%
YoY- 96.65%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 15,323 14,921 16,303 16,139 13,231 11,452 10,544 28.27%
PBT 1,075 1,303 1,781 1,886 1,297 972 817 20.05%
Tax -317 -203 -600 -594 -425 -111 -216 29.11%
NP 758 1,100 1,181 1,292 872 861 601 16.71%
-
NP to SH 758 1,100 1,181 1,292 872 861 601 16.71%
-
Tax Rate 29.49% 15.58% 33.69% 31.50% 32.77% 11.42% 26.44% -
Total Cost 14,565 13,821 15,122 14,847 12,359 10,591 9,943 28.95%
-
Net Worth 43,037 37,567 36,667 35,431 34,190 32,898 32,356 20.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 43,037 37,567 36,667 35,431 34,190 32,898 32,356 20.92%
NOSH 140,370 139,863 140,595 140,434 140,645 138,870 139,767 0.28%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.95% 7.37% 7.24% 8.01% 6.59% 7.52% 5.70% -
ROE 1.76% 2.93% 3.22% 3.65% 2.55% 2.62% 1.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.92 10.67 11.60 11.49 9.41 8.25 7.54 27.97%
EPS 0.54 0.79 0.84 0.92 0.62 0.62 0.43 16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.2686 0.2608 0.2523 0.2431 0.2369 0.2315 20.57%
Adjusted Per Share Value based on latest NOSH - 140,434
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.11 3.03 3.31 3.28 2.69 2.33 2.14 28.27%
EPS 0.15 0.22 0.24 0.26 0.18 0.18 0.12 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0764 0.0745 0.072 0.0695 0.0669 0.0658 20.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.26 0.30 0.28 0.24 0.25 0.30 0.31 -
P/RPS 2.38 2.81 2.41 2.09 2.66 3.64 4.11 -30.50%
P/EPS 48.15 38.14 33.33 26.09 40.32 48.39 72.09 -23.57%
EY 2.08 2.62 3.00 3.83 2.48 2.07 1.39 30.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.12 1.07 0.95 1.03 1.27 1.34 -26.15%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 15/06/05 28/02/05 26/11/04 10/08/04 22/04/04 27/02/04 27/11/03 -
Price 0.26 0.29 0.30 0.23 0.25 0.28 0.28 -
P/RPS 2.38 2.72 2.59 2.00 2.66 3.40 3.71 -25.59%
P/EPS 48.15 36.87 35.71 25.00 40.32 45.16 65.12 -18.21%
EY 2.08 2.71 2.80 4.00 2.48 2.21 1.54 22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.08 1.15 0.91 1.03 1.18 1.21 -20.95%

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