[3A] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.6%
YoY- 149.94%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 78,023 63,711 51,366 36,217 6,068 89.27%
PBT 5,973 5,685 4,972 2,976 1,059 54.06%
Tax -743 -1,188 -1,346 -829 -200 38.80%
NP 5,230 4,497 3,626 2,147 859 57.03%
-
NP to SH 5,230 4,497 3,626 2,147 859 57.03%
-
Tax Rate 12.44% 20.90% 27.07% 27.86% 18.89% -
Total Cost 72,793 59,214 47,740 34,070 5,209 93.25%
-
Net Worth 49,458 44,440 35,431 31,773 23,243 20.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 49,458 44,440 35,431 31,773 23,243 20.76%
NOSH 175,137 140,192 140,434 139,787 101,058 14.72%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.70% 7.06% 7.06% 5.93% 14.16% -
ROE 10.57% 10.12% 10.23% 6.76% 3.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 44.55 45.45 36.58 25.91 6.00 65.01%
EPS 2.99 3.21 2.58 1.54 0.85 36.92%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2824 0.317 0.2523 0.2273 0.23 5.26%
Adjusted Per Share Value based on latest NOSH - 139,787
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.86 12.95 10.44 7.36 1.23 89.41%
EPS 1.06 0.91 0.74 0.44 0.17 57.97%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.0903 0.072 0.0646 0.0472 20.78%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.19 0.26 0.24 0.24 0.00 -
P/RPS 0.43 0.57 0.66 0.93 0.00 -
P/EPS 6.36 8.11 9.30 15.63 0.00 -
EY 15.72 12.34 10.76 6.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.95 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 09/08/06 01/08/05 10/08/04 23/09/03 - -
Price 0.19 0.19 0.23 0.32 0.00 -
P/RPS 0.43 0.42 0.63 1.24 0.00 -
P/EPS 6.36 5.92 8.91 20.83 0.00 -
EY 15.72 16.88 11.23 4.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.91 1.41 0.00 -

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