[3A] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 43.26%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 21,437 18,985 14,921 11,452 8,721 25.19%
PBT 3,481 1,370 1,303 972 765 46.01%
Tax -26 64 -203 -111 -294 -45.44%
NP 3,455 1,434 1,100 861 471 64.51%
-
NP to SH 3,455 1,434 1,100 861 471 64.51%
-
Tax Rate 0.75% -4.67% 15.58% 11.42% 38.43% -
Total Cost 17,982 17,551 13,821 10,591 8,250 21.48%
-
Net Worth 54,280 45,361 37,567 32,898 32,914 13.31%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,104 - - - - -
Div Payout % 60.91% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 54,280 45,361 37,567 32,898 32,914 13.31%
NOSH 175,380 174,264 139,863 138,870 138,529 6.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.12% 7.55% 7.37% 7.52% 5.40% -
ROE 6.37% 3.16% 2.93% 2.62% 1.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.22 10.89 10.67 8.25 6.30 18.00%
EPS 1.97 0.82 0.79 0.62 0.34 55.10%
DPS 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.3095 0.2603 0.2686 0.2369 0.2376 6.82%
Adjusted Per Share Value based on latest NOSH - 138,870
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.36 3.86 3.03 2.33 1.77 25.25%
EPS 0.70 0.29 0.22 0.18 0.10 62.60%
DPS 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.0922 0.0764 0.0669 0.0669 13.30%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.26 0.16 0.30 0.30 0.19 -
P/RPS 2.13 1.47 2.81 3.64 3.02 -8.35%
P/EPS 13.20 19.44 38.14 48.39 55.88 -30.26%
EY 7.58 5.14 2.62 2.07 1.79 43.41%
DY 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 1.12 1.27 0.80 1.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 24/02/06 28/02/05 27/02/04 26/02/03 -
Price 0.34 0.19 0.29 0.28 0.19 -
P/RPS 2.78 1.74 2.72 3.40 3.02 -2.04%
P/EPS 17.26 23.09 36.87 45.16 55.88 -25.43%
EY 5.79 4.33 2.71 2.21 1.79 34.08%
DY 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.73 1.08 1.18 0.80 8.28%

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