[3A] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.55%
YoY- 50.68%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 45,136 45,175 33,074 32,177 39,430 44,098 37,547 13.04%
PBT 7,055 7,265 2,893 236 3,862 6,085 2,435 103.10%
Tax -1,157 -1,777 -756 2,205 -865 -1,417 -477 80.43%
NP 5,898 5,488 2,137 2,441 2,997 4,668 1,958 108.43%
-
NP to SH 5,898 5,488 2,137 2,441 2,997 4,668 1,958 108.43%
-
Tax Rate 16.40% 24.46% 26.13% -934.32% 22.40% 23.29% 19.59% -
Total Cost 39,238 39,687 30,937 29,736 36,433 39,430 35,589 6.71%
-
Net Worth 90,322 84,262 79,130 79,904 0 50,217 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 90,322 84,262 79,130 79,904 0 50,217 0 -
NOSH 308,795 308,314 309,710 308,987 258,362 209,327 191,603 37.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.07% 12.15% 6.46% 7.59% 7.60% 10.59% 5.21% -
ROE 6.53% 6.51% 2.70% 3.05% 0.00% 9.30% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.62 14.65 10.68 10.41 15.26 21.07 19.60 -17.73%
EPS 1.91 1.78 0.69 0.79 0.97 2.23 0.64 107.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.2733 0.2555 0.2586 0.00 0.2399 0.00 -
Adjusted Per Share Value based on latest NOSH - 308,987
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.17 9.18 6.72 6.54 8.01 8.96 7.63 13.02%
EPS 1.20 1.12 0.43 0.50 0.61 0.95 0.40 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1713 0.1608 0.1624 0.00 0.1021 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.41 0.32 0.32 0.36 0.34 0.36 -
P/RPS 5.61 2.80 3.00 3.07 2.36 1.61 1.84 110.12%
P/EPS 42.93 23.03 46.38 40.51 31.03 15.25 35.23 14.07%
EY 2.33 4.34 2.16 2.47 3.22 6.56 2.84 -12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.50 1.25 1.24 0.00 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 -
Price 1.44 0.60 0.34 0.34 0.34 0.30 0.38 -
P/RPS 9.85 4.09 3.18 3.26 2.23 1.42 1.94 195.11%
P/EPS 75.39 33.71 49.28 43.04 29.31 13.45 37.19 60.10%
EY 1.33 2.97 2.03 2.32 3.41 7.43 2.69 -37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 2.20 1.33 1.31 0.00 1.25 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