[3A] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -33.89%
YoY- 302.82%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 33,639 27,723 23,296 22,460 21,437 22,854 21,050 36.57%
PBT 2,760 3,403 3,641 2,516 3,481 2,918 2,237 14.99%
Tax -1,140 -441 -395 -232 -26 -241 -328 128.92%
NP 1,620 2,962 3,246 2,284 3,455 2,677 1,909 -10.33%
-
NP to SH 1,620 2,962 3,246 2,284 3,455 2,677 1,909 -10.33%
-
Tax Rate 41.30% 12.96% 10.85% 9.22% 0.75% 8.26% 14.66% -
Total Cost 32,019 24,761 20,050 20,176 17,982 20,177 19,141 40.78%
-
Net Worth 43,995 63,692 58,856 54,170 54,280 50,705 49,458 -7.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 2,104 - - -
Div Payout % - - - - 60.91% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 43,995 63,692 58,856 54,170 54,280 50,705 49,458 -7.48%
NOSH 186,896 183,975 178,351 174,351 175,380 174,967 175,137 4.41%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.82% 10.68% 13.93% 10.17% 16.12% 11.71% 9.07% -
ROE 3.68% 4.65% 5.52% 4.22% 6.37% 5.28% 3.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.00 15.07 13.06 12.88 12.22 13.06 12.02 30.79%
EPS 0.53 1.61 1.82 1.31 1.97 1.53 1.09 -38.08%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.2354 0.3462 0.33 0.3107 0.3095 0.2898 0.2824 -11.39%
Adjusted Per Share Value based on latest NOSH - 174,351
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.84 5.63 4.73 4.57 4.36 4.65 4.28 36.57%
EPS 0.33 0.60 0.66 0.46 0.70 0.54 0.39 -10.51%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.0894 0.1295 0.1196 0.1101 0.1103 0.1031 0.1005 -7.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.59 0.56 0.41 0.26 0.20 0.19 -
P/RPS 2.22 3.92 4.29 3.18 2.13 1.53 1.58 25.37%
P/EPS 46.15 36.65 30.77 31.30 13.20 13.07 17.43 91.04%
EY 2.17 2.73 3.25 3.20 7.58 7.65 5.74 -47.62%
DY 0.00 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 1.70 1.70 1.70 1.32 0.84 0.69 0.67 85.71%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 14/11/07 31/07/07 29/05/07 27/02/07 21/11/06 09/08/06 -
Price 0.38 0.63 0.62 0.42 0.34 0.23 0.19 -
P/RPS 2.11 4.18 4.75 3.26 2.78 1.76 1.58 21.20%
P/EPS 43.84 39.13 34.07 32.06 17.26 15.03 17.43 84.63%
EY 2.28 2.56 2.94 3.12 5.79 6.65 5.74 -45.87%
DY 0.00 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 1.61 1.82 1.88 1.35 1.10 0.79 0.67 79.11%

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