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

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.09%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 78,023 74,137 70,785 66,721 63,711 62,686 60,594 18.41%
PBT 5,973 5,262 5,573 5,506 5,685 6,045 6,267 -3.16%
Tax -743 -483 -603 -870 -1,188 -1,714 -1,822 -45.09%
NP 5,230 4,779 4,970 4,636 4,497 4,331 4,445 11.48%
-
NP to SH 5,230 4,779 4,970 4,636 4,497 4,331 4,445 11.48%
-
Tax Rate 12.44% 9.18% 10.82% 15.80% 20.90% 28.35% 29.07% -
Total Cost 72,793 69,358 65,815 62,085 59,214 58,355 56,149 18.95%
-
Net Worth 49,458 48,106 45,361 0 44,440 43,037 37,567 20.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 49,458 48,106 45,361 0 44,440 43,037 37,567 20.18%
NOSH 175,137 177,187 174,264 175,365 140,192 140,370 139,863 16.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.70% 6.45% 7.02% 6.95% 7.06% 6.91% 7.34% -
ROE 10.57% 9.93% 10.96% 0.00% 10.12% 10.06% 11.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.55 41.84 40.62 38.05 45.45 44.66 43.32 1.88%
EPS 2.99 2.70 2.85 2.64 3.21 3.09 3.18 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2824 0.2715 0.2603 0.00 0.317 0.3066 0.2686 3.40%
Adjusted Per Share Value based on latest NOSH - 175,365
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.86 15.07 14.39 13.56 12.95 12.74 12.32 18.39%
EPS 1.06 0.97 1.01 0.94 0.91 0.88 0.90 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.0978 0.0922 0.00 0.0903 0.0875 0.0764 20.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.22 0.16 0.18 0.26 0.26 0.30 -
P/RPS 0.43 0.53 0.39 0.47 0.57 0.58 0.69 -27.10%
P/EPS 6.36 8.16 5.61 6.81 8.11 8.43 9.44 -23.20%
EY 15.72 12.26 17.82 14.69 12.34 11.87 10.59 30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.61 0.00 0.82 0.85 1.12 -29.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 09/08/06 24/05/06 24/02/06 31/10/05 01/08/05 15/06/05 28/02/05 -
Price 0.19 0.18 0.19 0.16 0.19 0.26 0.29 -
P/RPS 0.43 0.43 0.47 0.42 0.42 0.58 0.67 -25.65%
P/EPS 6.36 6.67 6.66 6.05 5.92 8.43 9.12 -21.41%
EY 15.72 14.98 15.01 16.52 16.88 11.87 10.96 27.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.73 0.00 0.60 0.85 1.08 -27.32%

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