[3A] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -88.28%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 33,074 37,547 22,460 18,675 15,323 13,231 8,732 24.82%
PBT 2,893 2,435 2,516 764 1,075 1,297 626 29.03%
Tax -756 -477 -232 -197 -317 -425 -126 34.76%
NP 2,137 1,958 2,284 567 758 872 500 27.36%
-
NP to SH 2,137 1,958 2,284 567 758 872 500 27.36%
-
Tax Rate 26.13% 19.59% 9.22% 25.79% 29.49% 32.77% 20.13% -
Total Cost 30,937 35,589 20,176 18,108 14,565 12,359 8,232 24.66%
-
Net Worth 79,130 0 54,170 48,106 43,037 34,190 30,916 16.94%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 79,130 0 54,170 48,106 43,037 34,190 30,916 16.94%
NOSH 309,710 191,603 174,351 177,187 140,370 140,645 138,888 14.28%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.46% 5.21% 10.17% 3.04% 4.95% 6.59% 5.73% -
ROE 2.70% 0.00% 4.22% 1.18% 1.76% 2.55% 1.62% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.68 19.60 12.88 10.54 10.92 9.41 6.29 9.21%
EPS 0.69 0.64 1.31 0.32 0.54 0.62 0.36 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.00 0.3107 0.2715 0.3066 0.2431 0.2226 2.32%
Adjusted Per Share Value based on latest NOSH - 177,187
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 6.72 7.63 4.57 3.80 3.11 2.69 1.77 24.87%
EPS 0.43 0.40 0.46 0.12 0.15 0.18 0.10 27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.00 0.1101 0.0978 0.0875 0.0695 0.0628 16.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.32 0.36 0.41 0.22 0.26 0.25 0.17 -
P/RPS 3.00 1.84 3.18 2.09 2.38 2.66 2.70 1.76%
P/EPS 46.38 35.23 31.30 68.75 48.15 40.32 47.22 -0.29%
EY 2.16 2.84 3.20 1.45 2.08 2.48 2.12 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 1.32 0.81 0.85 1.03 0.76 8.63%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 14/05/08 29/05/07 24/05/06 15/06/05 22/04/04 28/04/03 -
Price 0.34 0.38 0.42 0.18 0.26 0.25 0.18 -
P/RPS 3.18 1.94 3.26 1.71 2.38 2.66 2.86 1.78%
P/EPS 49.28 37.19 32.06 56.25 48.15 40.32 50.00 -0.24%
EY 2.03 2.69 3.12 1.78 2.08 2.48 2.00 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 1.35 0.66 0.85 1.03 0.81 8.60%

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