[3A] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.83%
YoY- 24.02%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 74,137 70,785 66,721 63,711 62,686 60,594 57,125 18.99%
PBT 5,262 5,573 5,506 5,685 6,045 6,267 5,936 -7.72%
Tax -483 -603 -870 -1,188 -1,714 -1,822 -1,730 -57.31%
NP 4,779 4,970 4,636 4,497 4,331 4,445 4,206 8.89%
-
NP to SH 4,779 4,970 4,636 4,497 4,331 4,445 4,206 8.89%
-
Tax Rate 9.18% 10.82% 15.80% 20.90% 28.35% 29.07% 29.14% -
Total Cost 69,358 65,815 62,085 59,214 58,355 56,149 52,919 19.78%
-
Net Worth 48,106 45,361 0 44,440 43,037 37,567 36,667 19.86%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 48,106 45,361 0 44,440 43,037 37,567 36,667 19.86%
NOSH 177,187 174,264 175,365 140,192 140,370 139,863 140,595 16.69%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.45% 7.02% 6.95% 7.06% 6.91% 7.34% 7.36% -
ROE 9.93% 10.96% 0.00% 10.12% 10.06% 11.83% 11.47% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 41.84 40.62 38.05 45.45 44.66 43.32 40.63 1.97%
EPS 2.70 2.85 2.64 3.21 3.09 3.18 2.99 -6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2715 0.2603 0.00 0.317 0.3066 0.2686 0.2608 2.71%
Adjusted Per Share Value based on latest NOSH - 140,192
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.07 14.39 13.56 12.95 12.74 12.32 11.61 19.01%
EPS 0.97 1.01 0.94 0.91 0.88 0.90 0.85 9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.0922 0.00 0.0903 0.0875 0.0764 0.0745 19.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.16 0.18 0.26 0.26 0.30 0.28 -
P/RPS 0.53 0.39 0.47 0.57 0.58 0.69 0.69 -16.14%
P/EPS 8.16 5.61 6.81 8.11 8.43 9.44 9.36 -8.74%
EY 12.26 17.82 14.69 12.34 11.87 10.59 10.68 9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.00 0.82 0.85 1.12 1.07 -16.95%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 31/10/05 01/08/05 15/06/05 28/02/05 26/11/04 -
Price 0.18 0.19 0.16 0.19 0.26 0.29 0.30 -
P/RPS 0.43 0.47 0.42 0.42 0.58 0.67 0.74 -30.38%
P/EPS 6.67 6.66 6.05 5.92 8.43 9.12 10.03 -23.83%
EY 14.98 15.01 16.52 16.88 11.87 10.96 9.97 31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.00 0.60 0.85 1.08 1.15 -30.96%

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