Highlights

[3A] QoQ Annualized Quarter Result on 2007-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     2.37%    YoY -     64.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 163,290 150,188 107,118 97,972 91,512 89,840 84,016 55.80%
  QoQ % 8.72% 40.21% 9.34% 7.06% 1.86% 6.93% -
  Horiz. % 194.36% 178.76% 127.50% 116.61% 108.92% 106.93% 100.00%
PBT 17,186 9,740 12,320 12,746 12,314 10,064 9,400 49.57%
  QoQ % 76.45% -20.94% -3.35% 3.51% 22.36% 7.06% -
  Horiz. % 182.83% 103.62% 131.06% 135.60% 131.00% 107.06% 100.00%
Tax -3,788 -1,908 -2,208 -1,424 -1,254 -928 -792 184.14%
  QoQ % -98.53% 13.59% -55.06% -13.56% -35.13% -17.17% -
  Horiz. % 478.28% 240.91% 278.79% 179.80% 158.33% 117.17% 100.00%
NP 13,398 7,832 10,112 11,322 11,060 9,136 8,608 34.34%
  QoQ % 71.07% -22.55% -10.69% 2.37% 21.06% 6.13% -
  Horiz. % 155.65% 90.99% 117.47% 131.54% 128.49% 106.13% 100.00%
NP to SH 13,398 7,832 10,112 11,322 11,060 9,136 8,608 34.34%
  QoQ % 71.07% -22.55% -10.69% 2.37% 21.06% 6.13% -
  Horiz. % 155.65% 90.99% 117.47% 131.54% 128.49% 106.13% 100.00%
Tax Rate 22.04 % 19.59 % 17.92 % 11.17 % 10.18 % 9.22 % 8.43 % 89.89%
  QoQ % 12.51% 9.32% 60.43% 9.72% 10.41% 9.37% -
  Horiz. % 261.45% 232.38% 212.57% 132.50% 120.76% 109.37% 100.00%
Total Cost 149,892 142,356 97,006 86,649 80,452 80,704 75,408 58.16%
  QoQ % 5.29% 46.75% 11.95% 7.70% -0.31% 7.02% -
  Horiz. % 198.77% 188.78% 128.64% 114.91% 106.69% 107.02% 100.00%
Net Worth 48,116 0 42,607 61,893 58,303 54,170 54,149 -7.58%
  QoQ % 0.00% 0.00% -31.16% 6.16% 7.63% 0.04% -
  Horiz. % 88.86% 0.00% 78.68% 114.30% 107.67% 100.04% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 2,099 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 24.39 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 48,116 0 42,607 61,893 58,303 54,170 54,149 -7.58%
  QoQ % 0.00% 0.00% -31.16% 6.16% 7.63% 0.04% -
  Horiz. % 88.86% 0.00% 78.68% 114.30% 107.67% 100.04% 100.00%
NOSH 200,568 191,603 181,001 178,778 176,677 174,351 174,959 9.54%
  QoQ % 4.68% 5.86% 1.24% 1.19% 1.33% -0.35% -
  Horiz. % 114.64% 109.51% 103.45% 102.18% 100.98% 99.65% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.21 % 5.21 % 9.44 % 11.56 % 12.09 % 10.17 % 10.25 % -13.76%
  QoQ % 57.58% -44.81% -18.34% -4.38% 18.88% -0.78% -
  Horiz. % 80.10% 50.83% 92.10% 112.78% 117.95% 99.22% 100.00%
ROE 27.84 % - % 23.73 % 18.29 % 18.97 % 16.87 % 15.90 % 45.32%
  QoQ % 0.00% 0.00% 29.74% -3.58% 12.45% 6.10% -
  Horiz. % 175.09% 0.00% 149.25% 115.03% 119.31% 106.10% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 81.41 78.38 59.18 54.80 51.80 51.53 48.02 42.23%
  QoQ % 3.87% 32.44% 7.99% 5.79% 0.52% 7.31% -
  Horiz. % 169.53% 163.22% 123.24% 114.12% 107.87% 107.31% 100.00%
EPS 6.68 2.56 3.40 6.33 6.26 5.24 4.92 22.64%
  QoQ % 160.94% -24.71% -46.29% 1.12% 19.47% 6.50% -
  Horiz. % 135.77% 52.03% 69.11% 128.66% 127.24% 106.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2399 0.0000 0.2354 0.3462 0.3300 0.3107 0.3095 -15.63%
  QoQ % 0.00% 0.00% -32.00% 4.91% 6.21% 0.39% -
  Horiz. % 77.51% 0.00% 76.06% 111.86% 106.62% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.19 30.53 21.77 19.91 18.60 18.26 17.08 55.78%
  QoQ % 8.71% 40.24% 9.34% 7.04% 1.86% 6.91% -
  Horiz. % 194.32% 178.75% 127.46% 116.57% 108.90% 106.91% 100.00%
EPS 2.72 1.59 2.06 2.30 2.25 1.86 1.75 34.22%
  QoQ % 71.07% -22.82% -10.43% 2.22% 20.97% 6.29% -
  Horiz. % 155.43% 90.86% 117.71% 131.43% 128.57% 106.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0978 0.0000 0.0866 0.1258 0.1185 0.1101 0.1101 -7.60%
  QoQ % 0.00% 0.00% -31.16% 6.16% 7.63% 0.00% -
  Horiz. % 88.83% 0.00% 78.66% 114.26% 107.63% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.3400 0.3600 0.4000 0.5900 0.5600 0.4100 0.2600 -
P/RPS 0.42 0.46 0.68 1.08 1.08 0.80 0.54 -15.44%
  QoQ % -8.70% -32.35% -37.04% 0.00% 35.00% 48.15% -
  Horiz. % 77.78% 85.19% 125.93% 200.00% 200.00% 148.15% 100.00%
P/EPS 5.09 8.81 7.16 9.32 8.95 7.82 5.28 -2.42%
  QoQ % -42.22% 23.04% -23.18% 4.13% 14.45% 48.11% -
  Horiz. % 96.40% 166.86% 135.61% 176.52% 169.51% 148.11% 100.00%
EY 19.65 11.35 13.97 10.73 11.18 12.78 18.92 2.56%
  QoQ % 73.13% -18.75% 30.20% -4.03% -12.52% -32.45% -
  Horiz. % 103.86% 59.99% 73.84% 56.71% 59.09% 67.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.42 0.00 1.70 1.70 1.70 1.32 0.84 41.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 28.79% 57.14% -
  Horiz. % 169.05% 0.00% 202.38% 202.38% 202.38% 157.14% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 29/05/07 27/02/07 -
Price 0.3000 0.3800 0.3800 0.6300 0.6200 0.4200 0.3400 -
P/RPS 0.37 0.48 0.64 1.15 1.20 0.82 0.71 -35.27%
  QoQ % -22.92% -25.00% -44.35% -4.17% 46.34% 15.49% -
  Horiz. % 52.11% 67.61% 90.14% 161.97% 169.01% 115.49% 100.00%
P/EPS 4.49 9.30 6.80 9.95 9.90 8.02 6.91 -25.00%
  QoQ % -51.72% 36.76% -31.66% 0.51% 23.44% 16.06% -
  Horiz. % 64.98% 134.59% 98.41% 143.99% 143.27% 116.06% 100.00%
EY 22.27 10.76 14.70 10.05 10.10 12.48 14.47 33.34%
  QoQ % 106.97% -26.80% 46.27% -0.50% -19.07% -13.75% -
  Horiz. % 153.90% 74.36% 101.59% 69.45% 69.80% 86.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.25 0.00 1.61 1.82 1.88 1.35 1.10 8.90%
  QoQ % 0.00% 0.00% -11.54% -3.19% 39.26% 22.73% -
  Horiz. % 113.64% 0.00% 146.36% 165.45% 170.91% 122.73% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

247  290  525  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers