[3A] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.94%
YoY- 25.3%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 62,579 51,800 45,673 29,049 15,060 42.73%
PBT 5,919 4,203 4,964 2,262 1,822 34.22%
Tax -766 -798 -1,619 -504 -419 16.26%
NP 5,153 3,405 3,345 1,758 1,403 38.40%
-
NP to SH 5,153 3,405 3,345 1,758 1,403 38.40%
-
Tax Rate 12.94% 18.99% 32.61% 22.28% 23.00% -
Total Cost 57,426 48,395 42,328 27,291 13,657 43.16%
-
Net Worth 50,793 0 36,501 32,299 32,269 12.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 50,793 0 36,501 32,299 32,269 12.00%
NOSH 175,272 151,618 139,958 139,523 140,300 5.71%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.23% 6.57% 7.32% 6.05% 9.32% -
ROE 10.14% 0.00% 9.16% 5.44% 4.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 35.70 34.16 32.63 20.82 10.73 35.02%
EPS 2.94 2.24 2.39 1.26 1.00 30.92%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.00 0.2608 0.2315 0.23 5.94%
Adjusted Per Share Value based on latest NOSH - 139,767
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.72 10.53 9.28 5.90 3.06 42.75%
EPS 1.05 0.69 0.68 0.36 0.29 37.91%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.00 0.0742 0.0656 0.0656 11.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.20 0.18 0.28 0.31 0.23 -
P/RPS 0.56 0.53 0.86 1.49 2.14 -28.46%
P/EPS 6.80 8.02 11.72 24.60 23.00 -26.24%
EY 14.70 12.48 8.54 4.06 4.35 35.55%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 1.07 1.34 1.00 -8.85%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/06 31/10/05 26/11/04 27/11/03 27/11/02 -
Price 0.23 0.16 0.30 0.28 0.19 -
P/RPS 0.64 0.47 0.92 1.34 1.77 -22.44%
P/EPS 7.82 7.12 12.55 22.22 19.00 -19.89%
EY 12.78 14.04 7.97 4.50 5.26 24.83%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 1.15 1.21 0.83 -1.22%

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