[3A] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 31.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 37,770 36,217 32,512 23,780 15,059 6,068 0 -
PBT 3,030 2,976 3,216 2,590 1,822 1,059 0 -
Tax -826 -829 -867 -741 -419 -200 0 -
NP 2,204 2,147 2,349 1,849 1,403 859 0 -
-
NP to SH 2,204 2,147 2,349 1,849 1,403 859 0 -
-
Tax Rate 27.26% 27.86% 26.96% 28.61% 23.00% 18.89% - -
Total Cost 35,566 34,070 30,163 21,931 13,656 5,209 0 -
-
Net Worth 32,356 31,773 30,916 30,227 32,082 23,243 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 32,356 31,773 30,916 30,227 32,082 23,243 0 -
NOSH 139,767 139,787 138,888 138,529 139,487 101,058 0 -
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.84% 5.93% 7.23% 7.78% 9.32% 14.16% 0.00% -
ROE 6.81% 6.76% 7.60% 6.12% 4.37% 3.70% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.02 25.91 23.41 17.17 10.80 6.00 0.00 -
EPS 1.58 1.54 1.69 1.33 1.01 0.85 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.2273 0.2226 0.2182 0.23 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,529
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.68 7.36 6.61 4.83 3.06 1.23 0.00 -
EPS 0.45 0.44 0.48 0.38 0.29 0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0658 0.0646 0.0628 0.0614 0.0652 0.0472 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 0.31 0.24 0.17 0.19 0.23 0.00 0.00 -
P/RPS 1.15 0.93 0.73 1.11 2.13 0.00 0.00 -
P/EPS 19.66 15.63 10.05 14.24 22.87 0.00 0.00 -
EY 5.09 6.40 9.95 7.02 4.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.06 0.76 0.87 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 23/09/03 28/04/03 - - - - -
Price 0.28 0.32 0.18 0.00 0.00 0.00 0.00 -
P/RPS 1.04 1.24 0.77 0.00 0.00 0.00 0.00 -
P/EPS 17.76 20.83 10.64 0.00 0.00 0.00 0.00 -
EY 5.63 4.80 9.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.41 0.81 0.00 0.00 0.00 0.00 -

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