[3A] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 118.34%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 156,498 163,290 91,512 79,450 64,974 58,740 37,010 27.13%
PBT 20,318 17,186 12,314 6,002 5,202 6,366 2,890 38.36%
Tax -5,066 -3,788 -1,254 -1,050 -770 -2,038 -576 43.62%
NP 15,252 13,398 11,060 4,952 4,432 4,328 2,314 36.88%
-
NP to SH 15,252 13,398 11,060 4,952 4,432 4,328 2,314 36.88%
-
Tax Rate 24.93% 22.04% 10.18% 17.49% 14.80% 32.01% 19.93% -
Total Cost 141,246 149,892 80,452 74,498 60,542 54,412 34,696 26.33%
-
Net Worth 84,039 48,116 58,303 49,590 44,460 35,224 31,685 17.63%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 84,039 48,116 58,303 49,590 44,460 35,224 31,685 17.63%
NOSH 307,499 200,568 176,677 175,602 140,253 139,612 139,397 14.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.75% 8.21% 12.09% 6.23% 6.82% 7.37% 6.25% -
ROE 18.15% 27.84% 18.97% 9.99% 9.97% 12.29% 7.30% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 50.89 81.41 51.80 45.24 46.33 42.07 26.55 11.44%
EPS 4.96 6.68 6.26 2.82 3.16 3.10 1.66 19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2399 0.33 0.2824 0.317 0.2523 0.2273 3.11%
Adjusted Per Share Value based on latest NOSH - 175,137
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.81 33.19 18.60 16.15 13.21 11.94 7.52 27.14%
EPS 3.10 2.72 2.25 1.01 0.90 0.88 0.47 36.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.0978 0.1185 0.1008 0.0904 0.0716 0.0644 17.63%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.41 0.34 0.56 0.19 0.26 0.24 0.24 -
P/RPS 0.81 0.42 1.08 0.42 0.56 0.57 0.90 -1.73%
P/EPS 8.27 5.09 8.95 6.74 8.23 7.74 14.46 -8.88%
EY 12.10 19.65 11.18 14.84 12.15 12.92 6.92 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 1.70 0.67 0.82 0.95 1.06 5.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 01/08/08 31/07/07 09/08/06 01/08/05 10/08/04 23/09/03 -
Price 0.60 0.30 0.62 0.19 0.19 0.23 0.32 -
P/RPS 1.18 0.37 1.20 0.42 0.41 0.55 1.21 -0.41%
P/EPS 12.10 4.49 9.90 6.74 6.01 7.42 19.28 -7.46%
EY 8.27 22.27 10.10 14.84 16.63 13.48 5.19 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.25 1.88 0.67 0.60 0.91 1.41 7.68%

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