[3A] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.06%
YoY- 123.34%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 236,764 156,498 163,290 91,512 79,450 64,974 58,740 26.13%
PBT 27,918 20,318 17,186 12,314 6,002 5,202 6,366 27.92%
Tax -6,778 -5,066 -3,788 -1,254 -1,050 -770 -2,038 22.16%
NP 21,140 15,252 13,398 11,060 4,952 4,432 4,328 30.24%
-
NP to SH 21,140 15,252 13,398 11,060 4,952 4,432 4,328 30.24%
-
Tax Rate 24.28% 24.93% 22.04% 10.18% 17.49% 14.80% 32.01% -
Total Cost 215,624 141,246 149,892 80,452 74,498 60,542 54,412 25.78%
-
Net Worth 146,797 84,039 48,116 58,303 49,590 44,460 35,224 26.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 146,797 84,039 48,116 58,303 49,590 44,460 35,224 26.84%
NOSH 369,580 307,499 200,568 176,677 175,602 140,253 139,612 17.60%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.93% 9.75% 8.21% 12.09% 6.23% 6.82% 7.37% -
ROE 14.40% 18.15% 27.84% 18.97% 9.99% 9.97% 12.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.06 50.89 81.41 51.80 45.24 46.33 42.07 7.25%
EPS 5.72 4.96 6.68 6.26 2.82 3.16 3.10 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3972 0.2733 0.2399 0.33 0.2824 0.317 0.2523 7.85%
Adjusted Per Share Value based on latest NOSH - 178,351
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 48.12 31.81 33.19 18.60 16.15 13.21 11.94 26.13%
EPS 4.30 3.10 2.72 2.25 1.01 0.90 0.88 30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2984 0.1708 0.0978 0.1185 0.1008 0.0904 0.0716 26.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.63 0.41 0.34 0.56 0.19 0.26 0.24 -
P/RPS 2.54 0.81 0.42 1.08 0.42 0.56 0.57 28.26%
P/EPS 28.50 8.27 5.09 8.95 6.74 8.23 7.74 24.25%
EY 3.51 12.10 19.65 11.18 14.84 12.15 12.92 -19.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 1.50 1.42 1.70 0.67 0.82 0.95 27.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 01/08/05 10/08/04 -
Price 1.83 0.60 0.30 0.62 0.19 0.19 0.23 -
P/RPS 2.86 1.18 0.37 1.20 0.42 0.41 0.55 31.60%
P/EPS 31.99 12.10 4.49 9.90 6.74 6.01 7.42 27.56%
EY 3.13 8.27 22.27 10.10 14.84 16.63 13.48 -21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 2.20 1.25 1.88 0.67 0.60 0.91 31.03%

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