[3A] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 336.68%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 78,249 81,645 45,756 39,725 32,487 29,370 18,505 27.13%
PBT 10,159 8,593 6,157 3,001 2,601 3,183 1,445 38.36%
Tax -2,533 -1,894 -627 -525 -385 -1,019 -288 43.62%
NP 7,626 6,699 5,530 2,476 2,216 2,164 1,157 36.88%
-
NP to SH 7,626 6,699 5,530 2,476 2,216 2,164 1,157 36.88%
-
Tax Rate 24.93% 22.04% 10.18% 17.49% 14.80% 32.01% 19.93% -
Total Cost 70,623 74,946 40,226 37,249 30,271 27,206 17,348 26.33%
-
Net Worth 84,039 48,116 58,303 49,590 44,460 35,224 31,685 17.63%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 84,039 48,116 58,303 49,590 44,460 35,224 31,685 17.63%
NOSH 307,499 200,568 176,677 175,602 140,253 139,612 139,397 14.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.75% 8.21% 12.09% 6.23% 6.82% 7.37% 6.25% -
ROE 9.07% 13.92% 9.48% 4.99% 4.98% 6.14% 3.65% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.45 40.71 25.90 22.62 23.16 21.04 13.27 11.45%
EPS 2.48 3.34 3.13 1.41 1.58 1.55 0.83 19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2399 0.33 0.2824 0.317 0.2523 0.2273 3.11%
Adjusted Per Share Value based on latest NOSH - 175,137
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.90 16.59 9.30 8.07 6.60 5.97 3.76 27.13%
EPS 1.55 1.36 1.12 0.50 0.45 0.44 0.24 36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.0978 0.1185 0.1008 0.0904 0.0716 0.0644 17.63%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.41 0.34 0.56 0.19 0.26 0.24 0.24 -
P/RPS 1.61 0.84 2.16 0.84 1.12 1.14 1.81 -1.93%
P/EPS 16.53 10.18 17.89 13.48 16.46 15.48 28.92 -8.89%
EY 6.05 9.82 5.59 7.42 6.08 6.46 3.46 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 1.70 0.67 0.82 0.95 1.06 5.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 01/08/08 31/07/07 09/08/06 01/08/05 10/08/04 23/09/03 -
Price 0.60 0.30 0.62 0.19 0.19 0.23 0.32 -
P/RPS 2.36 0.74 2.39 0.84 0.82 1.09 2.41 -0.34%
P/EPS 24.19 8.98 19.81 13.48 12.03 14.84 38.55 -7.46%
EY 4.13 11.13 5.05 7.42 8.32 6.74 2.59 8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.25 1.88 0.67 0.60 0.91 1.41 7.68%

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