[3A] YoY 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- 236.68%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 45,175 44,098 23,296 21,050 17,164 16,139 9,773 29.03%
PBT 7,265 6,085 3,641 2,237 1,526 1,886 819 43.82%
Tax -1,777 -1,417 -395 -328 -68 -594 -162 49.00%
NP 5,488 4,668 3,246 1,909 1,458 1,292 657 42.39%
-
NP to SH 5,488 4,668 3,246 1,909 1,458 1,292 657 42.39%
-
Tax Rate 24.46% 23.29% 10.85% 14.66% 4.46% 31.50% 19.78% -
Total Cost 39,687 39,430 20,050 19,141 15,706 14,847 9,116 27.75%
-
Net Worth 84,262 50,217 58,856 49,458 44,440 35,431 31,773 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 84,262 50,217 58,856 49,458 44,440 35,431 31,773 17.63%
NOSH 308,314 209,327 178,351 175,137 140,192 140,434 139,787 14.07%
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 12.15% 10.59% 13.93% 9.07% 8.49% 8.01% 6.72% -
ROE 6.51% 9.30% 5.52% 3.86% 3.28% 3.65% 2.07% -
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 14.65 21.07 13.06 12.02 12.24 11.49 6.99 13.11%
EPS 1.78 2.23 1.82 1.09 1.04 0.92 0.47 24.82%
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 9.18 8.96 4.73 4.28 3.49 3.28 1.99 28.99%
EPS 1.12 0.95 0.66 0.39 0.30 0.26 0.13 43.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.1021 0.1196 0.1005 0.0903 0.072 0.0646 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 2.80 1.61 4.29 1.58 2.12 2.09 3.43 -3.32%
P/EPS 23.03 15.25 30.77 17.43 25.00 26.09 51.06 -12.41%
EY 4.34 6.56 3.25 5.74 4.00 3.83 1.96 14.15%
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 4.09 1.42 4.75 1.58 1.55 2.00 4.58 -1.86%
P/EPS 33.71 13.45 34.07 17.43 18.27 25.00 68.09 -11.04%
EY 2.97 7.43 2.94 5.74 5.47 4.00 1.47 12.42%
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