[3A] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.13%
YoY- 302.82%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 245,304 132,296 150,188 89,840 74,700 61,292 52,924 29.10%
PBT 29,504 11,572 9,740 10,064 3,056 4,300 5,188 33.58%
Tax -5,716 -3,024 -1,908 -928 -788 -1,268 -1,700 22.38%
NP 23,788 8,548 7,832 9,136 2,268 3,032 3,488 37.68%
-
NP to SH 23,788 8,548 7,832 9,136 2,268 3,032 3,488 37.68%
-
Tax Rate 19.37% 26.13% 19.59% 9.22% 25.79% 29.49% 32.77% -
Total Cost 221,516 123,748 142,356 80,704 72,432 58,260 49,436 28.38%
-
Net Worth 142,100 79,130 0 54,170 48,106 43,037 34,190 26.78%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 142,100 79,130 0 54,170 48,106 43,037 34,190 26.78%
NOSH 369,378 309,710 191,603 174,351 177,187 140,370 140,645 17.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.70% 6.46% 5.21% 10.17% 3.04% 4.95% 6.59% -
ROE 16.74% 10.80% 0.00% 16.87% 4.71% 7.05% 10.20% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 66.41 42.72 78.38 51.53 42.16 43.66 37.63 9.92%
EPS 6.44 2.76 2.56 5.24 1.28 2.16 2.48 17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3847 0.2555 0.00 0.3107 0.2715 0.3066 0.2431 7.94%
Adjusted Per Share Value based on latest NOSH - 174,351
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.86 26.89 30.53 18.26 15.18 12.46 10.76 29.10%
EPS 4.83 1.74 1.59 1.86 0.46 0.62 0.71 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2888 0.1608 0.00 0.1101 0.0978 0.0875 0.0695 26.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.03 0.32 0.36 0.41 0.22 0.26 0.25 -
P/RPS 3.06 0.75 0.46 0.80 0.52 0.60 0.66 29.11%
P/EPS 31.52 11.59 8.81 7.82 17.19 12.04 10.08 20.91%
EY 3.17 8.63 11.35 12.78 5.82 8.31 9.92 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 1.25 0.00 1.32 0.81 0.85 1.03 31.29%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 15/06/05 22/04/04 -
Price 1.57 0.34 0.38 0.42 0.18 0.26 0.25 -
P/RPS 2.36 0.80 0.48 0.82 0.43 0.60 0.66 23.64%
P/EPS 24.38 12.32 9.30 8.02 14.06 12.04 10.08 15.85%
EY 4.10 8.12 10.76 12.48 7.11 8.31 9.92 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 1.33 0.00 1.35 0.66 0.85 1.03 25.77%

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