[3A] YoY 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- 48.17%
YoY- 96.65%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 23,296 21,050 17,164 16,139 9,773 6,068 30.85%
PBT 3,641 2,237 1,526 1,886 819 1,059 27.99%
Tax -395 -328 -68 -594 -162 -200 14.57%
NP 3,246 1,909 1,458 1,292 657 859 30.43%
-
NP to SH 3,246 1,909 1,458 1,292 657 859 30.43%
-
Tax Rate 10.85% 14.66% 4.46% 31.50% 19.78% 18.89% -
Total Cost 20,050 19,141 15,706 14,847 9,116 5,209 30.92%
-
Net Worth 58,856 49,458 44,440 35,431 31,773 23,243 20.40%
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 58,856 49,458 44,440 35,431 31,773 23,243 20.40%
NOSH 178,351 175,137 140,192 140,434 139,787 101,058 12.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.93% 9.07% 8.49% 8.01% 6.72% 14.16% -
ROE 5.52% 3.86% 3.28% 3.65% 2.07% 3.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.06 12.02 12.24 11.49 6.99 6.00 16.82%
EPS 1.82 1.09 1.04 0.92 0.47 0.85 16.43%
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 4.73 4.28 3.49 3.28 1.99 1.23 30.89%
EPS 0.66 0.39 0.30 0.26 0.13 0.17 31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1005 0.0903 0.072 0.0646 0.0472 20.42%
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 4.29 1.58 2.12 2.09 3.43 0.00 -
P/EPS 30.77 17.43 25.00 26.09 51.06 0.00 -
EY 3.25 5.74 4.00 3.83 1.96 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 4.75 1.58 1.55 2.00 4.58 4.16 2.68%
P/EPS 34.07 17.43 18.27 25.00 68.09 29.41 2.98%
EY 2.94 5.74 5.47 4.00 1.47 3.40 -2.86%
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