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

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.65%
YoY- 57.09%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 81,564 66,721 57,125 37,770 15,059 52.51%
PBT 7,289 5,506 5,936 3,030 1,822 41.39%
Tax -702 -870 -1,730 -826 -419 13.76%
NP 6,587 4,636 4,206 2,204 1,403 47.16%
-
NP to SH 6,587 4,636 4,206 2,204 1,403 47.16%
-
Tax Rate 9.63% 15.80% 29.14% 27.26% 23.00% -
Total Cost 74,977 62,085 52,919 35,566 13,656 53.02%
-
Net Worth 50,705 0 36,667 32,356 32,082 12.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 50,705 0 36,667 32,356 32,082 12.11%
NOSH 174,967 175,365 140,595 139,767 139,487 5.82%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.08% 6.95% 7.36% 5.84% 9.32% -
ROE 12.99% 0.00% 11.47% 6.81% 4.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 46.62 38.05 40.63 27.02 10.80 44.10%
EPS 3.76 2.64 2.99 1.58 1.01 38.87%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.00 0.2608 0.2315 0.23 5.94%
Adjusted Per Share Value based on latest NOSH - 139,767
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.58 13.56 11.61 7.68 3.06 52.52%
EPS 1.34 0.94 0.85 0.45 0.29 46.57%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.00 0.0745 0.0658 0.0652 12.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.20 0.18 0.28 0.31 0.23 -
P/RPS 0.43 0.47 0.69 1.15 2.13 -32.95%
P/EPS 5.31 6.81 9.36 19.66 22.87 -30.56%
EY 18.82 14.69 10.68 5.09 4.37 44.02%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 1.07 1.34 1.00 -8.85%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/06 31/10/05 26/11/04 27/11/03 - -
Price 0.23 0.16 0.30 0.28 0.00 -
P/RPS 0.49 0.42 0.74 1.04 0.00 -
P/EPS 6.11 6.05 10.03 17.76 0.00 -
EY 16.37 16.52 9.97 5.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 1.15 1.21 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