[3A] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 84,016 70,785 60,595 40,501 23,781 37.06%
PBT 9,400 5,573 6,267 3,234 2,587 38.03%
Tax -792 -734 -1,822 -615 -713 2.65%
NP 8,608 4,839 4,445 2,619 1,874 46.35%
-
NP to SH 8,608 4,839 4,445 2,619 1,874 46.35%
-
Tax Rate 8.43% 13.17% 29.07% 19.02% 27.56% -
Total Cost 75,408 65,946 56,150 37,882 21,907 36.18%
-
Net Worth 54,149 40,631 37,586 33,178 19,109 29.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,099 - - - - -
Div Payout % 24.39% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 54,149 40,631 37,586 33,178 19,109 29.72%
NOSH 174,959 156,096 139,935 140,053 80,429 21.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.25% 6.84% 7.34% 6.47% 7.88% -
ROE 15.90% 11.91% 11.83% 7.89% 9.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 48.02 45.35 43.30 28.92 29.57 12.87%
EPS 4.92 3.10 3.18 1.87 2.33 20.53%
DPS 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.3095 0.2603 0.2686 0.2369 0.2376 6.82%
Adjusted Per Share Value based on latest NOSH - 138,870
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.08 14.39 12.32 8.23 4.83 37.10%
EPS 1.75 0.98 0.90 0.53 0.38 46.45%
DPS 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0826 0.0764 0.0674 0.0388 29.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.26 0.16 0.30 0.30 0.19 -
P/RPS 0.54 0.35 0.69 1.04 0.64 -4.15%
P/EPS 5.28 5.16 9.44 16.04 8.15 -10.27%
EY 18.92 19.38 10.59 6.23 12.26 11.44%
DY 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 1.12 1.27 0.80 1.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 24/02/06 28/02/05 27/02/04 26/02/03 -
Price 0.34 0.19 0.29 0.28 0.19 -
P/RPS 0.71 0.42 0.67 0.97 0.64 2.62%
P/EPS 6.91 6.13 9.13 14.97 8.15 -4.03%
EY 14.47 16.32 10.95 6.68 12.26 4.22%
DY 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.73 1.08 1.18 0.80 8.28%

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