[3A] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -13.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 18,985 14,921 11,452 8,721 29.57%
PBT 1,370 1,303 972 765 21.41%
Tax 64 -203 -111 -294 -
NP 1,434 1,100 861 471 44.88%
-
NP to SH 1,434 1,100 861 471 44.88%
-
Tax Rate -4.67% 15.58% 11.42% 38.43% -
Total Cost 17,551 13,821 10,591 8,250 28.58%
-
Net Worth 45,361 37,567 32,898 32,914 11.27%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 45,361 37,567 32,898 32,914 11.27%
NOSH 174,264 139,863 138,870 138,529 7.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.55% 7.37% 7.52% 5.40% -
ROE 3.16% 2.93% 2.62% 1.43% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.89 10.67 8.25 6.30 19.99%
EPS 0.82 0.79 0.62 0.34 34.06%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2686 0.2369 0.2376 3.08%
Adjusted Per Share Value based on latest NOSH - 138,529
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.86 3.03 2.33 1.77 29.64%
EPS 0.29 0.22 0.18 0.10 42.55%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0922 0.0764 0.0669 0.0669 11.27%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.16 0.30 0.30 0.19 -
P/RPS 1.47 2.81 3.64 3.02 -21.31%
P/EPS 19.44 38.14 48.39 55.88 -29.64%
EY 5.14 2.62 2.07 1.79 42.09%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.12 1.27 0.80 -8.63%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/06 28/02/05 27/02/04 26/02/03 -
Price 0.19 0.29 0.28 0.19 -
P/RPS 1.74 2.72 3.40 3.02 -16.77%
P/EPS 23.09 36.87 45.16 55.88 -25.49%
EY 4.33 2.71 2.21 1.79 34.20%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 1.18 0.80 -3.00%

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