[3A] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 46.17%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 163,290 91,512 79,450 64,974 58,740 37,010 12,136 54.16%
PBT 17,186 12,314 6,002 5,202 6,366 2,890 2,118 41.71%
Tax -3,788 -1,254 -1,050 -770 -2,038 -576 -400 45.40%
NP 13,398 11,060 4,952 4,432 4,328 2,314 1,718 40.77%
-
NP to SH 13,398 11,060 4,952 4,432 4,328 2,314 1,718 40.77%
-
Tax Rate 22.04% 10.18% 17.49% 14.80% 32.01% 19.93% 18.89% -
Total Cost 149,892 80,452 74,498 60,542 54,412 34,696 10,418 55.89%
-
Net Worth 48,116 58,303 49,590 44,460 35,224 31,685 23,243 12.88%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 48,116 58,303 49,590 44,460 35,224 31,685 23,243 12.88%
NOSH 200,568 176,677 175,602 140,253 139,612 139,397 101,058 12.09%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.21% 12.09% 6.23% 6.82% 7.37% 6.25% 14.16% -
ROE 27.84% 18.97% 9.99% 9.97% 12.29% 7.30% 7.39% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 81.41 51.80 45.24 46.33 42.07 26.55 12.01 37.52%
EPS 6.68 6.26 2.82 3.16 3.10 1.66 1.70 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.33 0.2824 0.317 0.2523 0.2273 0.23 0.70%
Adjusted Per Share Value based on latest NOSH - 140,192
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 33.19 18.60 16.15 13.21 11.94 7.52 2.47 54.12%
EPS 2.72 2.25 1.01 0.90 0.88 0.47 0.35 40.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.1185 0.1008 0.0904 0.0716 0.0644 0.0472 12.89%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.34 0.56 0.19 0.26 0.24 0.24 0.00 -
P/RPS 0.42 1.08 0.42 0.56 0.57 0.90 0.00 -
P/EPS 5.09 8.95 6.74 8.23 7.74 14.46 0.00 -
EY 19.65 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 0.00 -
P/NAPS 1.42 1.70 0.67 0.82 0.95 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 01/08/08 31/07/07 09/08/06 01/08/05 10/08/04 23/09/03 29/08/02 -
Price 0.30 0.62 0.19 0.19 0.23 0.32 0.25 -
P/RPS 0.37 1.20 0.42 0.41 0.55 1.21 2.08 -24.98%
P/EPS 4.49 9.90 6.74 6.01 7.42 19.28 14.71 -17.93%
EY 22.27 10.10 14.84 16.63 13.48 5.19 6.80 21.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.88 0.67 0.60 0.91 1.41 1.09 2.30%

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