[3A] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 33.18%
YoY- 74.4%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 89,840 74,700 61,292 52,924 34,928 26.62%
PBT 10,064 3,056 4,300 5,188 2,504 41.55%
Tax -928 -788 -1,268 -1,700 -504 16.47%
NP 9,136 2,268 3,032 3,488 2,000 46.15%
-
NP to SH 9,136 2,268 3,032 3,488 2,000 46.15%
-
Tax Rate 9.22% 25.79% 29.49% 32.77% 20.13% -
Total Cost 80,704 72,432 58,260 49,436 32,928 25.10%
-
Net Worth 54,170 48,106 43,037 34,190 30,916 15.04%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 54,170 48,106 43,037 34,190 30,916 15.04%
NOSH 174,351 177,187 140,370 140,645 138,888 5.84%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.17% 3.04% 4.95% 6.59% 5.73% -
ROE 16.87% 4.71% 7.05% 10.20% 6.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 51.53 42.16 43.66 37.63 25.15 19.62%
EPS 5.24 1.28 2.16 2.48 1.44 38.08%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.2715 0.3066 0.2431 0.2226 8.68%
Adjusted Per Share Value based on latest NOSH - 140,645
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 18.26 15.18 12.46 10.76 7.10 26.61%
EPS 1.86 0.46 0.62 0.71 0.41 45.90%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0978 0.0875 0.0695 0.0628 15.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.41 0.22 0.26 0.25 0.17 -
P/RPS 0.80 0.52 0.60 0.66 0.68 4.14%
P/EPS 7.82 17.19 12.04 10.08 11.81 -9.78%
EY 12.78 5.82 8.31 9.92 8.47 10.82%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.81 0.85 1.03 0.76 14.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/07 24/05/06 15/06/05 22/04/04 28/04/03 -
Price 0.42 0.18 0.26 0.25 0.18 -
P/RPS 0.82 0.43 0.60 0.66 0.72 3.30%
P/EPS 8.02 14.06 12.04 10.08 12.50 -10.49%
EY 12.48 7.11 8.31 9.92 8.00 11.75%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.66 0.85 1.03 0.81 13.61%

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