[3A] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -31.79%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 150,188 89,840 74,700 61,292 52,924 34,928 33.83%
PBT 9,740 10,064 3,056 4,300 5,188 2,504 31.17%
Tax -1,908 -928 -788 -1,268 -1,700 -504 30.46%
NP 7,832 9,136 2,268 3,032 3,488 2,000 31.35%
-
NP to SH 7,832 9,136 2,268 3,032 3,488 2,000 31.35%
-
Tax Rate 19.59% 9.22% 25.79% 29.49% 32.77% 20.13% -
Total Cost 142,356 80,704 72,432 58,260 49,436 32,928 33.97%
-
Net Worth 0 54,170 48,106 43,037 34,190 30,916 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 0 54,170 48,106 43,037 34,190 30,916 -
NOSH 191,603 174,351 177,187 140,370 140,645 138,888 6.63%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.21% 10.17% 3.04% 4.95% 6.59% 5.73% -
ROE 0.00% 16.87% 4.71% 7.05% 10.20% 6.47% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 78.38 51.53 42.16 43.66 37.63 25.15 25.49%
EPS 2.56 5.24 1.28 2.16 2.48 1.44 12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3107 0.2715 0.3066 0.2431 0.2226 -
Adjusted Per Share Value based on latest NOSH - 140,370
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 30.53 18.26 15.18 12.46 10.76 7.10 33.83%
EPS 1.59 1.86 0.46 0.62 0.71 0.41 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1101 0.0978 0.0875 0.0695 0.0628 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.36 0.41 0.22 0.26 0.25 0.17 -
P/RPS 0.46 0.80 0.52 0.60 0.66 0.68 -7.51%
P/EPS 8.81 7.82 17.19 12.04 10.08 11.81 -5.68%
EY 11.35 12.78 5.82 8.31 9.92 8.47 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.32 0.81 0.85 1.03 0.76 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/08 29/05/07 24/05/06 15/06/05 22/04/04 28/04/03 -
Price 0.38 0.42 0.18 0.26 0.25 0.18 -
P/RPS 0.48 0.82 0.43 0.60 0.66 0.72 -7.78%
P/EPS 9.30 8.02 14.06 12.04 10.08 12.50 -5.73%
EY 10.76 12.48 7.11 8.31 9.92 8.00 6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.35 0.66 0.85 1.03 0.81 -

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