[3A] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 15.7%
YoY- 34.69%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 79,450 64,974 58,740 37,010 12,136 59.90%
PBT 6,002 5,202 6,366 2,890 2,118 29.72%
Tax -1,050 -770 -2,038 -576 -400 27.26%
NP 4,952 4,432 4,328 2,314 1,718 30.27%
-
NP to SH 4,952 4,432 4,328 2,314 1,718 30.27%
-
Tax Rate 17.49% 14.80% 32.01% 19.93% 18.89% -
Total Cost 74,498 60,542 54,412 34,696 10,418 63.47%
-
Net Worth 49,590 44,460 35,224 31,685 23,243 20.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 49,590 44,460 35,224 31,685 23,243 20.84%
NOSH 175,602 140,253 139,612 139,397 101,058 14.80%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.23% 6.82% 7.37% 6.25% 14.16% -
ROE 9.99% 9.97% 12.29% 7.30% 7.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.24 46.33 42.07 26.55 12.01 39.28%
EPS 2.82 3.16 3.10 1.66 1.70 13.47%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2824 0.317 0.2523 0.2273 0.23 5.26%
Adjusted Per Share Value based on latest NOSH - 139,787
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 16.15 13.21 11.94 7.52 2.47 59.85%
EPS 1.01 0.90 0.88 0.47 0.35 30.31%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1008 0.0904 0.0716 0.0644 0.0472 20.87%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.19 0.26 0.24 0.24 0.00 -
P/RPS 0.42 0.56 0.57 0.90 0.00 -
P/EPS 6.74 8.23 7.74 14.46 0.00 -
EY 14.84 12.15 12.92 6.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.95 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 09/08/06 01/08/05 10/08/04 23/09/03 29/08/02 -
Price 0.19 0.19 0.23 0.32 0.25 -
P/RPS 0.42 0.41 0.55 1.21 2.08 -32.94%
P/EPS 6.74 6.01 7.42 19.28 14.71 -17.71%
EY 14.84 16.63 13.48 5.19 6.80 21.52%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.91 1.41 1.09 -11.44%

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