[3A] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.47%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,050 18,675 18,985 19,313 17,164 15,323 14,921 25.86%
PBT 2,237 764 1,370 1,602 1,526 1,075 1,303 43.51%
Tax -328 -197 64 -282 -68 -317 -203 37.81%
NP 1,909 567 1,434 1,320 1,458 758 1,100 44.55%
-
NP to SH 1,909 567 1,434 1,320 1,458 758 1,100 44.55%
-
Tax Rate 14.66% 25.79% -4.67% 17.60% 4.46% 29.49% 15.58% -
Total Cost 19,141 18,108 17,551 17,993 15,706 14,565 13,821 24.32%
-
Net Worth 49,458 48,106 45,361 0 44,440 43,037 37,567 20.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 49,458 48,106 45,361 0 44,440 43,037 37,567 20.18%
NOSH 175,137 177,187 174,264 175,365 140,192 140,370 139,863 16.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.07% 3.04% 7.55% 6.83% 8.49% 4.95% 7.37% -
ROE 3.86% 1.18% 3.16% 0.00% 3.28% 1.76% 2.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.02 10.54 10.89 11.01 12.24 10.92 10.67 8.28%
EPS 1.09 0.32 0.82 0.75 1.04 0.54 0.79 24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2824 0.2715 0.2603 0.00 0.317 0.3066 0.2686 3.40%
Adjusted Per Share Value based on latest NOSH - 175,365
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.28 3.80 3.86 3.93 3.49 3.11 3.03 25.97%
EPS 0.39 0.12 0.29 0.27 0.30 0.15 0.22 46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.0978 0.0922 0.00 0.0903 0.0875 0.0764 20.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.22 0.16 0.18 0.26 0.26 0.30 -
P/RPS 1.58 2.09 1.47 1.63 2.12 2.38 2.81 -31.94%
P/EPS 17.43 68.75 19.44 23.91 25.00 48.15 38.14 -40.75%
EY 5.74 1.45 5.14 4.18 4.00 2.08 2.62 68.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.61 0.00 0.82 0.85 1.12 -29.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 09/08/06 24/05/06 24/02/06 31/10/05 01/08/05 15/06/05 28/02/05 -
Price 0.19 0.18 0.19 0.16 0.19 0.26 0.29 -
P/RPS 1.58 1.71 1.74 1.45 1.55 2.38 2.72 -30.45%
P/EPS 17.43 56.25 23.09 21.26 18.27 48.15 36.87 -39.39%
EY 5.74 1.78 4.33 4.70 5.47 2.08 2.71 65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.73 0.00 0.60 0.85 1.08 -27.32%

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