[3A] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 11,452 10,544 9,773 8,732 8,721 8,991 6,068 52.54%
PBT 972 817 819 626 765 763 1,059 -5.53%
Tax -111 -216 -162 -126 -294 -219 -200 -32.39%
NP 861 601 657 500 471 544 859 0.15%
-
NP to SH 861 601 657 500 471 544 859 0.15%
-
Tax Rate 11.42% 26.44% 19.78% 20.13% 38.43% 28.70% 18.89% -
Total Cost 10,591 9,943 9,116 8,232 8,250 8,447 5,209 60.28%
-
Net Worth 32,898 32,356 31,773 30,916 32,914 32,082 23,243 25.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 32,898 32,356 31,773 30,916 32,914 32,082 23,243 25.98%
NOSH 138,870 139,767 139,787 138,888 138,529 139,487 101,058 23.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.52% 5.70% 6.72% 5.73% 5.40% 6.05% 14.16% -
ROE 2.62% 1.86% 2.07% 1.62% 1.43% 1.70% 3.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.25 7.54 6.99 6.29 6.30 6.45 6.00 23.58%
EPS 0.62 0.43 0.47 0.36 0.34 0.39 0.85 -18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2369 0.2315 0.2273 0.2226 0.2376 0.23 0.23 1.98%
Adjusted Per Share Value based on latest NOSH - 138,888
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.33 2.14 1.99 1.77 1.77 1.83 1.23 52.91%
EPS 0.18 0.12 0.13 0.10 0.10 0.11 0.17 3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0658 0.0646 0.0628 0.0669 0.0652 0.0472 26.09%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 0.30 0.31 0.24 0.17 0.19 0.23 0.00 -
P/RPS 3.64 4.11 3.43 2.70 3.02 3.57 0.00 -
P/EPS 48.39 72.09 51.06 47.22 55.88 58.97 0.00 -
EY 2.07 1.39 1.96 2.12 1.79 1.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.34 1.06 0.76 0.80 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 23/09/03 28/04/03 26/02/03 27/11/02 29/08/02 -
Price 0.28 0.28 0.32 0.18 0.19 0.19 0.25 -
P/RPS 3.40 3.71 4.58 2.86 3.02 2.95 4.16 -12.55%
P/EPS 45.16 65.12 68.09 50.00 55.88 48.72 29.41 32.99%
EY 2.21 1.54 1.47 2.00 1.79 2.05 3.40 -24.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 1.41 0.81 0.80 0.83 1.09 5.41%

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