[3A] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 27.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 74,137 62,686 45,000 32,512 31.58%
PBT 5,262 6,045 3,905 3,216 17.81%
Tax -483 -1,714 -914 -867 -17.70%
NP 4,779 4,331 2,991 2,349 26.68%
-
NP to SH 4,779 4,331 2,991 2,349 26.68%
-
Tax Rate 9.18% 28.35% 23.41% 26.96% -
Total Cost 69,358 58,355 42,009 30,163 31.95%
-
Net Worth 48,106 43,037 34,190 30,916 15.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 48,106 43,037 34,190 30,916 15.86%
NOSH 177,187 140,370 140,645 138,888 8.44%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.45% 6.91% 6.65% 7.23% -
ROE 9.93% 10.06% 8.75% 7.60% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 41.84 44.66 32.00 23.41 21.33%
EPS 2.70 3.09 2.13 1.69 16.88%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2715 0.3066 0.2431 0.2226 6.83%
Adjusted Per Share Value based on latest NOSH - 138,888
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 15.07 12.74 9.15 6.61 31.58%
EPS 0.97 0.88 0.61 0.48 26.40%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.0875 0.0695 0.0628 15.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.22 0.26 0.25 0.17 -
P/RPS 0.53 0.58 0.78 0.73 -10.11%
P/EPS 8.16 8.43 11.76 10.05 -6.70%
EY 12.26 11.87 8.51 9.95 7.20%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 1.03 0.76 2.14%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 24/05/06 15/06/05 22/04/04 28/04/03 -
Price 0.18 0.26 0.25 0.18 -
P/RPS 0.43 0.58 0.78 0.77 -17.63%
P/EPS 6.67 8.43 11.76 10.64 -14.40%
EY 14.98 11.87 8.51 9.40 16.78%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.85 1.03 0.81 -6.59%

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