[3A] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.86%
YoY- -14.27%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 32,177 39,430 44,098 37,547 33,639 27,723 23,296 23.90%
PBT 236 3,862 6,085 2,435 2,760 3,403 3,641 -83.72%
Tax 2,205 -865 -1,417 -477 -1,140 -441 -395 -
NP 2,441 2,997 4,668 1,958 1,620 2,962 3,246 -17.23%
-
NP to SH 2,441 2,997 4,668 1,958 1,620 2,962 3,246 -17.23%
-
Tax Rate -934.32% 22.40% 23.29% 19.59% 41.30% 12.96% 10.85% -
Total Cost 29,736 36,433 39,430 35,589 32,019 24,761 20,050 29.89%
-
Net Worth 79,904 0 50,217 0 43,995 63,692 58,856 22.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 79,904 0 50,217 0 43,995 63,692 58,856 22.49%
NOSH 308,987 258,362 209,327 191,603 186,896 183,975 178,351 44.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.59% 7.60% 10.59% 5.21% 4.82% 10.68% 13.93% -
ROE 3.05% 0.00% 9.30% 0.00% 3.68% 4.65% 5.52% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.41 15.26 21.07 19.60 18.00 15.07 13.06 -13.97%
EPS 0.79 0.97 2.23 0.64 0.53 1.61 1.82 -42.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.00 0.2399 0.00 0.2354 0.3462 0.33 -14.93%
Adjusted Per Share Value based on latest NOSH - 191,603
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.54 8.01 8.96 7.63 6.84 5.63 4.73 23.98%
EPS 0.50 0.61 0.95 0.40 0.33 0.60 0.66 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1624 0.00 0.1021 0.00 0.0894 0.1295 0.1196 22.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.36 0.34 0.36 0.40 0.59 0.56 -
P/RPS 3.07 2.36 1.61 1.84 2.22 3.92 4.29 -19.91%
P/EPS 40.51 31.03 15.25 35.23 46.15 36.65 30.77 20.02%
EY 2.47 3.22 6.56 2.84 2.17 2.73 3.25 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.00 1.42 0.00 1.70 1.70 1.70 -18.89%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 -
Price 0.34 0.34 0.30 0.38 0.38 0.63 0.62 -
P/RPS 3.26 2.23 1.42 1.94 2.11 4.18 4.75 -22.10%
P/EPS 43.04 29.31 13.45 37.19 43.84 39.13 34.07 16.77%
EY 2.32 3.41 7.43 2.69 2.28 2.56 2.94 -14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 1.25 0.00 1.61 1.82 1.88 -21.31%

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