[3A] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 256.86%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 143,326 138,700 118,382 78,249 81,645 45,756 39,725 23.82%
PBT 10,094 5,108 13,959 10,159 8,593 6,157 3,001 22.38%
Tax -2,885 3,147 -3,389 -2,533 -1,894 -627 -525 32.80%
NP 7,209 8,255 10,570 7,626 6,699 5,530 2,476 19.47%
-
NP to SH 7,209 8,282 10,570 7,626 6,699 5,530 2,476 19.47%
-
Tax Rate 28.58% -61.61% 24.28% 24.93% 22.04% 10.18% 17.49% -
Total Cost 136,117 130,445 107,812 70,623 74,946 40,226 37,249 24.08%
-
Net Worth 0 198,491 146,797 84,039 48,116 58,303 49,590 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 0 198,491 146,797 84,039 48,116 58,303 49,590 -
NOSH 393,281 394,380 369,580 307,499 200,568 176,677 175,602 14.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.03% 5.95% 8.93% 9.75% 8.21% 12.09% 6.23% -
ROE 0.00% 4.17% 7.20% 9.07% 13.92% 9.48% 4.99% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.44 35.17 32.03 25.45 40.71 25.90 22.62 8.26%
EPS 1.83 2.10 2.86 2.48 3.34 3.13 1.41 4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5033 0.3972 0.2733 0.2399 0.33 0.2824 -
Adjusted Per Share Value based on latest NOSH - 308,314
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.13 28.19 24.06 15.90 16.59 9.30 8.07 23.83%
EPS 1.47 1.68 2.15 1.55 1.36 1.12 0.50 19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4034 0.2984 0.1708 0.0978 0.1185 0.1008 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.14 1.47 1.63 0.41 0.34 0.56 0.19 -
P/RPS 3.13 4.18 5.09 1.61 0.84 2.16 0.84 24.48%
P/EPS 62.19 70.00 56.99 16.53 10.18 17.89 13.48 28.99%
EY 1.61 1.43 1.75 6.05 9.82 5.59 7.42 -22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.92 4.10 1.50 1.42 1.70 0.67 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 -
Price 1.16 1.28 1.83 0.60 0.30 0.62 0.19 -
P/RPS 3.18 3.64 5.71 2.36 0.74 2.39 0.84 24.81%
P/EPS 63.28 60.95 63.99 24.19 8.98 19.81 13.48 29.36%
EY 1.58 1.64 1.56 4.13 11.13 5.05 7.42 -22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.54 4.61 2.20 1.25 1.88 0.67 -

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