Highlights

[3A] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     107.93%    YoY -     -21.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 71,439 268,806 203,640 138,700 65,713 248,940 184,122 -46.77%
  QoQ % -73.42% 32.00% 46.82% 111.07% -73.60% 35.20% -
  Horiz. % 38.80% 145.99% 110.60% 75.33% 35.69% 135.20% 100.00%
PBT 4,937 15,352 9,634 5,108 2,317 20,905 17,287 -56.60%
  QoQ % -67.84% 59.35% 88.61% 120.46% -88.92% 20.93% -
  Horiz. % 28.56% 88.81% 55.73% 29.55% 13.40% 120.93% 100.00%
Tax -997 -97 946 3,147 1,734 -4,011 -4,061 -60.76%
  QoQ % -927.84% -110.25% -69.94% 81.49% 143.23% 1.23% -
  Horiz. % 24.55% 2.39% -23.29% -77.49% -42.70% 98.77% 100.00%
NP 3,940 15,255 10,580 8,255 4,051 16,894 13,226 -55.36%
  QoQ % -74.17% 44.19% 28.16% 103.78% -76.02% 27.73% -
  Horiz. % 29.79% 115.34% 79.99% 62.41% 30.63% 127.73% 100.00%
NP to SH 3,683 15,887 11,141 8,282 3,983 16,894 13,226 -57.32%
  QoQ % -76.82% 42.60% 34.52% 107.93% -76.42% 27.73% -
  Horiz. % 27.85% 120.12% 84.24% 62.62% 30.11% 127.73% 100.00%
Tax Rate 20.19 % 0.63 % -9.82 % -61.61 % -74.84 % 19.19 % 23.49 % -9.59%
  QoQ % 3,104.76% 106.42% 84.06% 17.68% -489.99% -18.31% -
  Horiz. % 85.95% 2.68% -41.81% -262.28% -318.60% 81.69% 100.00%
Total Cost 67,499 253,551 193,060 130,445 61,662 232,046 170,896 -46.14%
  QoQ % -73.38% 31.33% 48.00% 111.55% -73.43% 35.78% -
  Horiz. % 39.50% 148.37% 112.97% 76.33% 36.08% 135.78% 100.00%
Net Worth 203,740 200,789 201,010 198,491 194,181 183,512 181,717 7.92%
  QoQ % 1.47% -0.11% 1.27% 2.22% 5.81% 0.99% -
  Horiz. % 112.12% 110.50% 110.62% 109.23% 106.86% 100.99% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 4,496 -
  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 % - % - % - % - % - % - % 33.99 % -
  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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 203,740 200,789 201,010 198,491 194,181 183,512 181,717 7.92%
  QoQ % 1.47% -0.11% 1.27% 2.22% 5.81% 0.99% -
  Horiz. % 112.12% 110.50% 110.62% 109.23% 106.86% 100.99% 100.00%
NOSH 391,808 393,242 393,674 394,380 394,356 380,495 374,674 3.02%
  QoQ % -0.36% -0.11% -0.18% 0.01% 3.64% 1.55% -
  Horiz. % 104.57% 104.96% 105.07% 105.26% 105.25% 101.55% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.52 % 5.68 % 5.20 % 5.95 % 6.16 % 6.79 % 7.18 % -16.06%
  QoQ % -2.82% 9.23% -12.61% -3.41% -9.28% -5.43% -
  Horiz. % 76.88% 79.11% 72.42% 82.87% 85.79% 94.57% 100.00%
ROE 1.81 % 7.91 % 5.54 % 4.17 % 2.05 % 9.21 % 7.28 % -60.43%
  QoQ % -77.12% 42.78% 32.85% 103.41% -77.74% 26.51% -
  Horiz. % 24.86% 108.65% 76.10% 57.28% 28.16% 126.51% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.23 68.36 51.73 35.17 16.66 65.43 49.14 -48.34%
  QoQ % -73.33% 32.15% 47.09% 111.10% -74.54% 33.15% -
  Horiz. % 37.10% 139.11% 105.27% 71.57% 33.90% 133.15% 100.00%
EPS 0.94 4.04 2.83 2.10 1.01 4.44 3.53 -58.58%
  QoQ % -76.73% 42.76% 34.76% 107.92% -77.25% 25.78% -
  Horiz. % 26.63% 114.45% 80.17% 59.49% 28.61% 125.78% 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 0.5200 0.5106 0.5106 0.5033 0.4924 0.4823 0.4850 4.75%
  QoQ % 1.84% 0.00% 1.45% 2.21% 2.09% -0.56% -
  Horiz. % 107.22% 105.28% 105.28% 103.77% 101.53% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.52 54.64 41.39 28.19 13.36 50.60 37.42 -46.77%
  QoQ % -73.43% 32.01% 46.83% 111.00% -73.60% 35.22% -
  Horiz. % 38.80% 146.02% 110.61% 75.33% 35.70% 135.22% 100.00%
EPS 0.75 3.23 2.26 1.68 0.81 3.43 2.69 -57.29%
  QoQ % -76.78% 42.92% 34.52% 107.41% -76.38% 27.51% -
  Horiz. % 27.88% 120.07% 84.01% 62.45% 30.11% 127.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  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 0.4141 0.4081 0.4086 0.4034 0.3947 0.3730 0.3693 7.92%
  QoQ % 1.47% -0.12% 1.29% 2.20% 5.82% 1.00% -
  Horiz. % 112.13% 110.51% 110.64% 109.23% 106.88% 101.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.1500 1.1200 1.1400 1.4700 1.5800 1.5900 1.7700 -
P/RPS 6.31 1.64 2.20 4.18 9.48 2.43 3.60 45.32%
  QoQ % 284.76% -25.45% -47.37% -55.91% 290.12% -32.50% -
  Horiz. % 175.28% 45.56% 61.11% 116.11% 263.33% 67.50% 100.00%
P/EPS 122.34 27.72 40.28 70.00 156.44 35.81 50.14 81.14%
  QoQ % 341.34% -31.18% -42.46% -55.25% 336.86% -28.58% -
  Horiz. % 244.00% 55.29% 80.34% 139.61% 312.01% 71.42% 100.00%
EY 0.82 3.61 2.48 1.43 0.64 2.79 1.99 -44.60%
  QoQ % -77.29% 45.56% 73.43% 123.44% -77.06% 40.20% -
  Horiz. % 41.21% 181.41% 124.62% 71.86% 32.16% 140.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
  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 2.21 2.19 2.23 2.92 3.21 3.30 3.65 -28.41%
  QoQ % 0.91% -1.79% -23.63% -9.03% -2.73% -9.59% -
  Horiz. % 60.55% 60.00% 61.10% 80.00% 87.95% 90.41% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 -
Price 1.1600 1.2200 1.1800 1.2800 1.5900 1.5400 1.5600 -
P/RPS 6.36 1.78 2.28 3.64 9.54 2.35 3.17 59.01%
  QoQ % 257.30% -21.93% -37.36% -61.84% 305.96% -25.87% -
  Horiz. % 200.63% 56.15% 71.92% 114.83% 300.95% 74.13% 100.00%
P/EPS 123.40 30.20 41.70 60.95 157.43 34.68 44.19 98.18%
  QoQ % 308.61% -27.58% -31.58% -61.28% 353.95% -21.52% -
  Horiz. % 279.25% 68.34% 94.37% 137.93% 356.26% 78.48% 100.00%
EY 0.81 3.31 2.40 1.64 0.64 2.88 2.26 -49.51%
  QoQ % -75.53% 37.92% 46.34% 156.25% -77.78% 27.43% -
  Horiz. % 35.84% 146.46% 106.19% 72.57% 28.32% 127.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
  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 2.23 2.39 2.31 2.54 3.23 3.19 3.22 -21.71%
  QoQ % -6.69% 3.46% -9.06% -21.36% 1.25% -0.93% -
  Horiz. % 69.25% 74.22% 71.74% 78.88% 100.31% 99.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS