[3A] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -8.59%
YoY- 96.51%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 27,723 22,854 19,313 16,303 10,544 8,991 25.24%
PBT 3,403 2,918 1,602 1,781 817 763 34.83%
Tax -441 -241 -282 -600 -216 -219 15.01%
NP 2,962 2,677 1,320 1,181 601 544 40.31%
-
NP to SH 2,962 2,677 1,320 1,181 601 544 40.31%
-
Tax Rate 12.96% 8.26% 17.60% 33.69% 26.44% 28.70% -
Total Cost 24,761 20,177 17,993 15,122 9,943 8,447 23.98%
-
Net Worth 63,692 50,705 0 36,667 32,356 32,082 14.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 63,692 50,705 0 36,667 32,356 32,082 14.69%
NOSH 183,975 174,967 175,365 140,595 139,767 139,487 5.68%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.68% 11.71% 6.83% 7.24% 5.70% 6.05% -
ROE 4.65% 5.28% 0.00% 3.22% 1.86% 1.70% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.07 13.06 11.01 11.60 7.54 6.45 18.48%
EPS 1.61 1.53 0.75 0.84 0.43 0.39 32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3462 0.2898 0.00 0.2608 0.2315 0.23 8.51%
Adjusted Per Share Value based on latest NOSH - 140,595
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.63 4.65 3.93 3.31 2.14 1.83 25.18%
EPS 0.60 0.54 0.27 0.24 0.12 0.11 40.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1295 0.1031 0.00 0.0745 0.0658 0.0652 14.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.59 0.20 0.18 0.28 0.31 0.23 -
P/RPS 3.92 1.53 1.63 2.41 4.11 3.57 1.88%
P/EPS 36.65 13.07 23.91 33.33 72.09 58.97 -9.06%
EY 2.73 7.65 4.18 3.00 1.39 1.70 9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.69 0.00 1.07 1.34 1.00 11.18%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/07 21/11/06 31/10/05 26/11/04 27/11/03 27/11/02 -
Price 0.63 0.23 0.16 0.30 0.28 0.19 -
P/RPS 4.18 1.76 1.45 2.59 3.71 2.95 7.21%
P/EPS 39.13 15.03 21.26 35.71 65.12 48.72 -4.28%
EY 2.56 6.65 4.70 2.80 1.54 2.05 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.79 0.00 1.15 1.21 0.83 16.99%

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