[3A] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.1%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 64,940 72,987 65,713 64,818 65,740 57,056 61,326 3.88%
PBT 4,526 2,791 2,317 3,618 3,328 6,583 7,376 -27.76%
Tax -2,201 1,413 1,734 50 -672 -1,960 -1,429 33.33%
NP 2,325 4,204 4,051 3,668 2,656 4,623 5,947 -46.50%
-
NP to SH 2,859 4,299 3,983 3,668 2,656 4,623 5,947 -38.60%
-
Tax Rate 48.63% -50.63% -74.84% -1.38% 20.19% 29.77% 19.37% -
Total Cost 62,615 68,783 61,662 61,150 63,084 52,433 55,379 8.52%
-
Net Worth 199,973 198,503 194,181 190,223 189,435 146,900 142,100 25.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 4,687 - - -
Div Payout % - - - - 176.47% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 199,973 198,503 194,181 190,223 189,435 146,900 142,100 25.55%
NOSH 391,643 394,403 394,356 394,408 390,588 369,840 369,378 3.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.58% 5.76% 6.16% 5.66% 4.04% 8.10% 9.70% -
ROE 1.43% 2.17% 2.05% 1.93% 1.40% 3.15% 4.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.58 18.51 16.66 16.43 16.83 15.43 16.60 -0.08%
EPS 0.73 1.09 1.01 0.93 0.68 1.25 1.61 -40.95%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.5106 0.5033 0.4924 0.4823 0.485 0.3972 0.3847 20.75%
Adjusted Per Share Value based on latest NOSH - 394,408
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.20 14.83 13.36 13.17 13.36 11.60 12.46 3.91%
EPS 0.58 0.87 0.81 0.75 0.54 0.94 1.21 -38.72%
DPS 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.4064 0.4035 0.3947 0.3866 0.385 0.2986 0.2888 25.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.14 1.47 1.58 1.59 1.77 1.63 2.03 -
P/RPS 6.88 7.94 9.48 9.67 10.52 10.57 12.23 -31.83%
P/EPS 156.16 134.86 156.44 170.97 260.29 130.40 126.09 15.31%
EY 0.64 0.74 0.64 0.58 0.38 0.77 0.79 -13.08%
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 2.23 2.92 3.21 3.30 3.65 4.10 5.28 -43.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 -
Price 1.18 1.28 1.59 1.54 1.56 1.83 1.57 -
P/RPS 7.12 6.92 9.54 9.37 9.27 11.86 9.46 -17.24%
P/EPS 161.64 117.43 157.43 165.59 229.41 146.40 97.52 40.01%
EY 0.62 0.85 0.64 0.60 0.44 0.68 1.03 -28.68%
DY 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 2.31 2.54 3.23 3.19 3.22 4.61 4.08 -31.53%

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