[3A] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 24.08%
YoY- 87.04%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 91,512 79,450 64,974 58,740 37,010 12,136 49.75%
PBT 12,314 6,002 5,202 6,366 2,890 2,118 42.17%
Tax -1,254 -1,050 -770 -2,038 -576 -400 25.65%
NP 11,060 4,952 4,432 4,328 2,314 1,718 45.09%
-
NP to SH 11,060 4,952 4,432 4,328 2,314 1,718 45.09%
-
Tax Rate 10.18% 17.49% 14.80% 32.01% 19.93% 18.89% -
Total Cost 80,452 74,498 60,542 54,412 34,696 10,418 50.47%
-
Net Worth 58,303 49,590 44,460 35,224 31,685 23,243 20.18%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 58,303 49,590 44,460 35,224 31,685 23,243 20.18%
NOSH 176,677 175,602 140,253 139,612 139,397 101,058 11.81%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.09% 6.23% 6.82% 7.37% 6.25% 14.16% -
ROE 18.97% 9.99% 9.97% 12.29% 7.30% 7.39% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 51.80 45.24 46.33 42.07 26.55 12.01 33.93%
EPS 6.26 2.82 3.16 3.10 1.66 1.70 29.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.2824 0.317 0.2523 0.2273 0.23 7.48%
Adjusted Per Share Value based on latest NOSH - 140,434
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 18.60 16.15 13.21 11.94 7.52 2.47 49.71%
EPS 2.25 1.01 0.90 0.88 0.47 0.35 45.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1008 0.0904 0.0716 0.0644 0.0472 20.20%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.56 0.19 0.26 0.24 0.24 0.00 -
P/RPS 1.08 0.42 0.56 0.57 0.90 0.00 -
P/EPS 8.95 6.74 8.23 7.74 14.46 0.00 -
EY 11.18 14.84 12.15 12.92 6.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.67 0.82 0.95 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/07 09/08/06 01/08/05 10/08/04 23/09/03 29/08/02 -
Price 0.62 0.19 0.19 0.23 0.32 0.25 -
P/RPS 1.20 0.42 0.41 0.55 1.21 2.08 -10.41%
P/EPS 9.90 6.74 6.01 7.42 19.28 14.71 -7.61%
EY 10.10 14.84 16.63 13.48 5.19 6.80 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.67 0.60 0.91 1.41 1.09 11.51%

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