[3A] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.06%
YoY- 140.93%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 55,197 32,177 33,639 21,437 18,985 14,921 11,452 29.93%
PBT 6,492 236 2,760 3,481 1,370 1,303 972 37.19%
Tax -1,977 2,205 -1,140 -26 64 -203 -111 61.53%
NP 4,515 2,441 1,620 3,455 1,434 1,100 861 31.77%
-
NP to SH 4,515 2,441 1,620 3,455 1,434 1,100 861 31.77%
-
Tax Rate 30.45% -934.32% 41.30% 0.75% -4.67% 15.58% 11.42% -
Total Cost 50,682 29,736 32,019 17,982 17,551 13,821 10,591 29.78%
-
Net Worth 126,077 79,904 43,995 54,280 45,361 37,567 32,898 25.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 60.91% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 126,077 79,904 43,995 54,280 45,361 37,567 32,898 25.07%
NOSH 342,045 308,987 186,896 175,380 174,264 139,863 138,870 16.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.18% 7.59% 4.82% 16.12% 7.55% 7.37% 7.52% -
ROE 3.58% 3.05% 3.68% 6.37% 3.16% 2.93% 2.62% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.14 10.41 18.00 12.22 10.89 10.67 8.25 11.82%
EPS 1.47 0.79 0.53 1.97 0.82 0.79 0.62 15.45%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3686 0.2586 0.2354 0.3095 0.2603 0.2686 0.2369 7.63%
Adjusted Per Share Value based on latest NOSH - 175,380
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.22 6.54 6.84 4.36 3.86 3.03 2.33 29.91%
EPS 0.92 0.50 0.33 0.70 0.29 0.22 0.18 31.21%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2563 0.1624 0.0894 0.1103 0.0922 0.0764 0.0669 25.06%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.51 0.32 0.40 0.26 0.16 0.30 0.30 -
P/RPS 9.36 3.07 2.22 2.13 1.47 2.81 3.64 17.03%
P/EPS 114.39 40.51 46.15 13.20 19.44 38.14 48.39 15.40%
EY 0.87 2.47 2.17 7.58 5.14 2.62 2.07 -13.44%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 4.10 1.24 1.70 0.84 0.61 1.12 1.27 21.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 19/02/08 27/02/07 24/02/06 28/02/05 27/02/04 -
Price 2.29 0.34 0.38 0.34 0.19 0.29 0.28 -
P/RPS 14.19 3.26 2.11 2.78 1.74 2.72 3.40 26.85%
P/EPS 173.48 43.04 43.84 17.26 23.09 36.87 45.16 25.12%
EY 0.58 2.32 2.28 5.79 4.33 2.71 2.21 -19.96%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 6.21 1.31 1.61 1.10 0.73 1.08 1.18 31.85%

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