[3A] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.45%
YoY- 9.14%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 55,197 45,136 45,175 33,074 32,177 39,430 44,098 16.09%
PBT 6,492 7,055 7,265 2,893 236 3,862 6,085 4.39%
Tax -1,977 -1,157 -1,777 -756 2,205 -865 -1,417 24.78%
NP 4,515 5,898 5,488 2,137 2,441 2,997 4,668 -2.19%
-
NP to SH 4,515 5,898 5,488 2,137 2,441 2,997 4,668 -2.19%
-
Tax Rate 30.45% 16.40% 24.46% 26.13% -934.32% 22.40% 23.29% -
Total Cost 50,682 39,238 39,687 30,937 29,736 36,433 39,430 18.16%
-
Net Worth 126,077 90,322 84,262 79,130 79,904 0 50,217 84.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 126,077 90,322 84,262 79,130 79,904 0 50,217 84.41%
NOSH 342,045 308,795 308,314 309,710 308,987 258,362 209,327 38.60%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.18% 13.07% 12.15% 6.46% 7.59% 7.60% 10.59% -
ROE 3.58% 6.53% 6.51% 2.70% 3.05% 0.00% 9.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.14 14.62 14.65 10.68 10.41 15.26 21.07 -16.23%
EPS 1.47 1.91 1.78 0.69 0.79 0.97 2.23 -24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.2925 0.2733 0.2555 0.2586 0.00 0.2399 33.04%
Adjusted Per Share Value based on latest NOSH - 309,710
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.22 9.17 9.18 6.72 6.54 8.01 8.96 16.13%
EPS 0.92 1.20 1.12 0.43 0.50 0.61 0.95 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2563 0.1836 0.1713 0.1608 0.1624 0.00 0.1021 84.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.51 0.82 0.41 0.32 0.32 0.36 0.34 -
P/RPS 9.36 5.61 2.80 3.00 3.07 2.36 1.61 222.28%
P/EPS 114.39 42.93 23.03 46.38 40.51 31.03 15.25 281.78%
EY 0.87 2.33 4.34 2.16 2.47 3.22 6.56 -73.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 2.80 1.50 1.25 1.24 0.00 1.42 102.37%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 -
Price 2.29 1.44 0.60 0.34 0.34 0.34 0.30 -
P/RPS 14.19 9.85 4.09 3.18 3.26 2.23 1.42 361.99%
P/EPS 173.48 75.39 33.71 49.28 43.04 29.31 13.45 447.43%
EY 0.58 1.33 2.97 2.03 2.32 3.41 7.43 -81.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 4.92 2.20 1.33 1.31 0.00 1.25 190.30%

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