[3A] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 43.26%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 16,303 16,139 13,231 11,452 10,544 9,773 8,732 51.45%
PBT 1,781 1,886 1,297 972 817 819 626 100.40%
Tax -600 -594 -425 -111 -216 -162 -126 182.24%
NP 1,181 1,292 872 861 601 657 500 77.08%
-
NP to SH 1,181 1,292 872 861 601 657 500 77.08%
-
Tax Rate 33.69% 31.50% 32.77% 11.42% 26.44% 19.78% 20.13% -
Total Cost 15,122 14,847 12,359 10,591 9,943 9,116 8,232 49.82%
-
Net Worth 36,667 35,431 34,190 32,898 32,356 31,773 30,916 12.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 36,667 35,431 34,190 32,898 32,356 31,773 30,916 12.01%
NOSH 140,595 140,434 140,645 138,870 139,767 139,787 138,888 0.81%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.24% 8.01% 6.59% 7.52% 5.70% 6.72% 5.73% -
ROE 3.22% 3.65% 2.55% 2.62% 1.86% 2.07% 1.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.60 11.49 9.41 8.25 7.54 6.99 6.29 50.21%
EPS 0.84 0.92 0.62 0.62 0.43 0.47 0.36 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2523 0.2431 0.2369 0.2315 0.2273 0.2226 11.10%
Adjusted Per Share Value based on latest NOSH - 138,870
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.31 3.28 2.69 2.33 2.14 1.99 1.77 51.61%
EPS 0.24 0.26 0.18 0.18 0.12 0.13 0.10 78.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.072 0.0695 0.0669 0.0658 0.0646 0.0628 12.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.28 0.24 0.25 0.30 0.31 0.24 0.17 -
P/RPS 2.41 2.09 2.66 3.64 4.11 3.43 2.70 -7.27%
P/EPS 33.33 26.09 40.32 48.39 72.09 51.06 47.22 -20.67%
EY 3.00 3.83 2.48 2.07 1.39 1.96 2.12 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.95 1.03 1.27 1.34 1.06 0.76 25.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 10/08/04 22/04/04 27/02/04 27/11/03 23/09/03 28/04/03 -
Price 0.30 0.23 0.25 0.28 0.28 0.32 0.18 -
P/RPS 2.59 2.00 2.66 3.40 3.71 4.58 2.86 -6.38%
P/EPS 35.71 25.00 40.32 45.16 65.12 68.09 50.00 -20.05%
EY 2.80 4.00 2.48 2.21 1.54 1.47 2.00 25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 1.03 1.18 1.21 1.41 0.81 26.24%

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