[3A] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 31.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 70,785 60,594 40,501 23,780 43.80%
PBT 5,573 6,267 3,234 2,590 29.07%
Tax -603 -1,822 -615 -741 -6.63%
NP 4,970 4,445 2,619 1,849 38.99%
-
NP to SH 4,970 4,445 2,619 1,849 38.99%
-
Tax Rate 10.82% 29.07% 19.02% 28.61% -
Total Cost 65,815 56,149 37,882 21,931 44.19%
-
Net Worth 45,361 37,567 32,898 30,227 14.47%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 45,361 37,567 32,898 30,227 14.47%
NOSH 174,264 139,863 138,870 138,529 7.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.02% 7.34% 6.47% 7.78% -
ROE 10.96% 11.83% 7.96% 6.12% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.62 43.32 29.16 17.17 33.21%
EPS 2.85 3.18 1.89 1.33 28.89%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2686 0.2369 0.2182 6.05%
Adjusted Per Share Value based on latest NOSH - 138,529
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.39 12.32 8.23 4.83 43.84%
EPS 1.01 0.90 0.53 0.38 38.47%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0922 0.0764 0.0669 0.0614 14.49%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.16 0.30 0.30 0.19 -
P/RPS 0.39 0.69 1.03 1.11 -29.41%
P/EPS 5.61 9.44 15.91 14.24 -26.67%
EY 17.82 10.59 6.29 7.02 36.37%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.12 1.27 0.87 -11.15%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/06 28/02/05 27/02/04 - -
Price 0.19 0.29 0.28 0.00 -
P/RPS 0.47 0.67 0.96 0.00 -
P/EPS 6.66 9.12 14.85 0.00 -
EY 15.01 10.96 6.74 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 1.18 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