[3A] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.86%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 33,639 21,437 18,985 14,921 11,452 8,721 30.97%
PBT 2,760 3,481 1,370 1,303 972 765 29.23%
Tax -1,140 -26 64 -203 -111 -294 31.11%
NP 1,620 3,455 1,434 1,100 861 471 28.00%
-
NP to SH 1,620 3,455 1,434 1,100 861 471 28.00%
-
Tax Rate 41.30% 0.75% -4.67% 15.58% 11.42% 38.43% -
Total Cost 32,019 17,982 17,551 13,821 10,591 8,250 31.13%
-
Net Worth 43,995 54,280 45,361 37,567 32,898 32,914 5.97%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 2,104 - - - - -
Div Payout % - 60.91% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 43,995 54,280 45,361 37,567 32,898 32,914 5.97%
NOSH 186,896 175,380 174,264 139,863 138,870 138,529 6.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.82% 16.12% 7.55% 7.37% 7.52% 5.40% -
ROE 3.68% 6.37% 3.16% 2.93% 2.62% 1.43% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 18.00 12.22 10.89 10.67 8.25 6.30 23.34%
EPS 0.53 1.97 0.82 0.79 0.62 0.34 9.27%
DPS 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.2354 0.3095 0.2603 0.2686 0.2369 0.2376 -0.18%
Adjusted Per Share Value based on latest NOSH - 139,863
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.84 4.36 3.86 3.03 2.33 1.77 31.02%
EPS 0.33 0.70 0.29 0.22 0.18 0.10 26.95%
DPS 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.1103 0.0922 0.0764 0.0669 0.0669 5.96%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.40 0.26 0.16 0.30 0.30 0.19 -
P/RPS 2.22 2.13 1.47 2.81 3.64 3.02 -5.96%
P/EPS 46.15 13.20 19.44 38.14 48.39 55.88 -3.75%
EY 2.17 7.58 5.14 2.62 2.07 1.79 3.92%
DY 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.84 0.61 1.12 1.27 0.80 16.26%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/08 27/02/07 24/02/06 28/02/05 27/02/04 26/02/03 -
Price 0.38 0.34 0.19 0.29 0.28 0.19 -
P/RPS 2.11 2.78 1.74 2.72 3.40 3.02 -6.91%
P/EPS 43.84 17.26 23.09 36.87 45.16 55.88 -4.73%
EY 2.28 5.79 4.33 2.71 2.21 1.79 4.95%
DY 0.00 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.10 0.73 1.08 1.18 0.80 15.00%

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