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

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.05%
YoY- 90.27%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 97,972 83,438 69,066 60,897 38,732 20,080 37.27%
PBT 12,746 7,892 5,604 6,618 3,016 2,429 39.28%
Tax -1,424 -1,021 -1,064 -2,158 -672 -558 20.59%
NP 11,322 6,870 4,540 4,460 2,344 1,870 43.32%
-
NP to SH 11,322 6,870 4,540 4,460 2,344 1,870 43.32%
-
Tax Rate 11.17% 12.94% 18.99% 32.61% 22.28% 22.97% -
Total Cost 86,649 76,568 64,526 56,437 36,388 18,209 36.59%
-
Net Worth 61,893 50,793 0 36,501 32,299 32,268 13.90%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 61,893 50,793 0 36,501 32,299 32,268 13.90%
NOSH 178,778 175,272 151,618 139,958 139,523 140,299 4.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.56% 8.23% 6.57% 7.32% 6.05% 9.32% -
ROE 18.29% 13.53% 0.00% 12.22% 7.26% 5.80% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 54.80 47.61 45.55 43.51 27.76 14.31 30.78%
EPS 6.33 3.92 2.99 3.19 1.68 1.33 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3462 0.2898 0.00 0.2608 0.2315 0.23 8.51%
Adjusted Per Share Value based on latest NOSH - 140,595
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.91 16.96 14.04 12.38 7.87 4.08 37.27%
EPS 2.30 1.40 0.92 0.91 0.48 0.38 43.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1032 0.00 0.0742 0.0656 0.0656 13.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.59 0.20 0.18 0.28 0.31 0.23 -
P/RPS 1.08 0.42 0.40 0.64 1.12 1.61 -7.67%
P/EPS 9.32 5.10 6.01 8.79 18.45 17.25 -11.57%
EY 10.73 19.60 16.64 11.38 5.42 5.80 13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.69 0.00 1.07 1.34 1.00 11.18%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/07 21/11/06 31/10/05 26/11/04 27/11/03 27/11/02 -
Price 0.63 0.23 0.16 0.30 0.28 0.19 -
P/RPS 1.15 0.48 0.35 0.69 1.01 1.33 -2.86%
P/EPS 9.95 5.87 5.34 9.41 16.67 14.25 -6.92%
EY 10.05 17.04 18.71 10.62 6.00 7.02 7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.79 0.00 1.15 1.21 0.83 16.99%

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