[3A] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 156.81%
YoY- 17.57%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 61,326 55,197 45,136 45,175 33,074 32,177 39,430 34.27%
PBT 7,376 6,492 7,055 7,265 2,893 236 3,862 53.99%
Tax -1,429 -1,977 -1,157 -1,777 -756 2,205 -865 39.79%
NP 5,947 4,515 5,898 5,488 2,137 2,441 2,997 57.97%
-
NP to SH 5,947 4,515 5,898 5,488 2,137 2,441 2,997 57.97%
-
Tax Rate 19.37% 30.45% 16.40% 24.46% 26.13% -934.32% 22.40% -
Total Cost 55,379 50,682 39,238 39,687 30,937 29,736 36,433 32.23%
-
Net Worth 142,100 126,077 90,322 84,262 79,130 79,904 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 142,100 126,077 90,322 84,262 79,130 79,904 0 -
NOSH 369,378 342,045 308,795 308,314 309,710 308,987 258,362 26.93%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.70% 8.18% 13.07% 12.15% 6.46% 7.59% 7.60% -
ROE 4.19% 3.58% 6.53% 6.51% 2.70% 3.05% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.60 16.14 14.62 14.65 10.68 10.41 15.26 5.77%
EPS 1.61 1.47 1.91 1.78 0.69 0.79 0.97 40.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 0.00 -
Adjusted Per Share Value based on latest NOSH - 308,314
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.46 11.22 9.17 9.18 6.72 6.54 8.01 34.28%
EPS 1.21 0.92 1.20 1.12 0.43 0.50 0.61 57.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2888 0.2563 0.1836 0.1713 0.1608 0.1624 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.03 1.51 0.82 0.41 0.32 0.32 0.36 -
P/RPS 12.23 9.36 5.61 2.80 3.00 3.07 2.36 199.76%
P/EPS 126.09 114.39 42.93 23.03 46.38 40.51 31.03 154.86%
EY 0.79 0.87 2.33 4.34 2.16 2.47 3.22 -60.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 4.10 2.80 1.50 1.25 1.24 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 -
Price 1.57 2.29 1.44 0.60 0.34 0.34 0.34 -
P/RPS 9.46 14.19 9.85 4.09 3.18 3.26 2.23 162.28%
P/EPS 97.52 173.48 75.39 33.71 49.28 43.04 29.31 123.03%
EY 1.03 0.58 1.33 2.97 2.03 2.32 3.41 -55.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 6.21 4.92 2.20 1.33 1.31 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