[3A] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.86%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,313 17,164 15,323 14,921 16,303 16,139 13,231 28.64%
PBT 1,602 1,526 1,075 1,303 1,781 1,886 1,297 15.10%
Tax -282 -68 -317 -203 -600 -594 -425 -23.90%
NP 1,320 1,458 758 1,100 1,181 1,292 872 31.80%
-
NP to SH 1,320 1,458 758 1,100 1,181 1,292 872 31.80%
-
Tax Rate 17.60% 4.46% 29.49% 15.58% 33.69% 31.50% 32.77% -
Total Cost 17,993 15,706 14,565 13,821 15,122 14,847 12,359 28.42%
-
Net Worth 0 44,440 43,037 37,567 36,667 35,431 34,190 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 44,440 43,037 37,567 36,667 35,431 34,190 -
NOSH 175,365 140,192 140,370 139,863 140,595 140,434 140,645 15.82%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.83% 8.49% 4.95% 7.37% 7.24% 8.01% 6.59% -
ROE 0.00% 3.28% 1.76% 2.93% 3.22% 3.65% 2.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.01 12.24 10.92 10.67 11.60 11.49 9.41 11.02%
EPS 0.75 1.04 0.54 0.79 0.84 0.92 0.62 13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.317 0.3066 0.2686 0.2608 0.2523 0.2431 -
Adjusted Per Share Value based on latest NOSH - 139,863
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.93 3.49 3.11 3.03 3.31 3.28 2.69 28.72%
EPS 0.27 0.30 0.15 0.22 0.24 0.26 0.18 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0903 0.0875 0.0764 0.0745 0.072 0.0695 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.18 0.26 0.26 0.30 0.28 0.24 0.25 -
P/RPS 1.63 2.12 2.38 2.81 2.41 2.09 2.66 -27.83%
P/EPS 23.91 25.00 48.15 38.14 33.33 26.09 40.32 -29.39%
EY 4.18 4.00 2.08 2.62 3.00 3.83 2.48 41.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.85 1.12 1.07 0.95 1.03 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 31/10/05 01/08/05 15/06/05 28/02/05 26/11/04 10/08/04 22/04/04 -
Price 0.16 0.19 0.26 0.29 0.30 0.23 0.25 -
P/RPS 1.45 1.55 2.38 2.72 2.59 2.00 2.66 -33.24%
P/EPS 21.26 18.27 48.15 36.87 35.71 25.00 40.32 -34.70%
EY 4.70 5.47 2.08 2.71 2.80 4.00 2.48 53.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.85 1.08 1.15 0.91 1.03 -

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