[3A] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 148.17%
YoY- 87.04%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 45,756 39,725 32,487 29,370 18,505 6,068 49.75%
PBT 6,157 3,001 2,601 3,183 1,445 1,059 42.17%
Tax -627 -525 -385 -1,019 -288 -200 25.65%
NP 5,530 2,476 2,216 2,164 1,157 859 45.09%
-
NP to SH 5,530 2,476 2,216 2,164 1,157 859 45.09%
-
Tax Rate 10.18% 17.49% 14.80% 32.01% 19.93% 18.89% -
Total Cost 40,226 37,249 30,271 27,206 17,348 5,209 50.47%
-
Net Worth 58,303 49,590 44,460 35,224 31,685 23,243 20.18%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 58,303 49,590 44,460 35,224 31,685 23,243 20.18%
NOSH 176,677 175,602 140,253 139,612 139,397 101,058 11.81%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.09% 6.23% 6.82% 7.37% 6.25% 14.16% -
ROE 9.48% 4.99% 4.98% 6.14% 3.65% 3.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 25.90 22.62 23.16 21.04 13.27 6.00 33.95%
EPS 3.13 1.41 1.58 1.55 0.83 0.85 29.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.2824 0.317 0.2523 0.2273 0.23 7.48%
Adjusted Per Share Value based on latest NOSH - 140,434
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.30 8.07 6.60 5.97 3.76 1.23 49.83%
EPS 1.12 0.50 0.45 0.44 0.24 0.17 45.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1008 0.0904 0.0716 0.0644 0.0472 20.20%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.56 0.19 0.26 0.24 0.24 0.00 -
P/RPS 2.16 0.84 1.12 1.14 1.81 0.00 -
P/EPS 17.89 13.48 16.46 15.48 28.92 0.00 -
EY 5.59 7.42 6.08 6.46 3.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.67 0.82 0.95 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/07 09/08/06 01/08/05 10/08/04 23/09/03 29/08/02 -
Price 0.62 0.19 0.19 0.23 0.32 0.25 -
P/RPS 2.39 0.84 0.82 1.09 2.41 4.16 -10.48%
P/EPS 19.81 13.48 12.03 14.84 38.55 29.41 -7.59%
EY 5.05 7.42 8.32 6.74 2.59 3.40 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.67 0.60 0.91 1.41 1.09 11.51%

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