Highlights

[3A] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     95.74%    YoY -     -12.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 73,827 306,429 223,543 143,326 71,439 268,806 203,640 -49.13%
  QoQ % -75.91% 37.08% 55.97% 100.63% -73.42% 32.00% -
  Horiz. % 36.25% 150.48% 109.77% 70.38% 35.08% 132.00% 100.00%
PBT 4,368 21,999 15,564 10,094 4,937 15,352 9,634 -40.95%
  QoQ % -80.14% 41.35% 54.19% 104.46% -67.84% 59.35% -
  Horiz. % 45.34% 228.35% 161.55% 104.77% 51.25% 159.35% 100.00%
Tax -1,637 -5,813 -3,879 -2,885 -997 -97 946 -
  QoQ % 71.84% -49.86% -34.45% -189.37% -927.84% -110.25% -
  Horiz. % -173.04% -614.48% -410.04% -304.97% -105.39% -10.25% 100.00%
NP 2,731 16,186 11,685 7,209 3,940 15,255 10,580 -59.43%
  QoQ % -83.13% 38.52% 62.09% 82.97% -74.17% 44.19% -
  Horiz. % 25.81% 152.99% 110.44% 68.14% 37.24% 144.19% 100.00%
NP to SH 2,731 16,186 11,685 7,209 3,683 15,887 11,141 -60.80%
  QoQ % -83.13% 38.52% 62.09% 95.74% -76.82% 42.60% -
  Horiz. % 24.51% 145.28% 104.88% 64.71% 33.06% 142.60% 100.00%
Tax Rate 37.48 % 26.42 % 24.92 % 28.58 % 20.19 % 0.63 % -9.82 % -
  QoQ % 41.86% 6.02% -12.81% 41.56% 3,104.76% 106.42% -
  Horiz. % -381.67% -269.04% -253.77% -291.04% -205.60% -6.42% 100.00%
Total Cost 71,096 290,243 211,858 136,117 67,499 253,551 193,060 -48.59%
  QoQ % -75.50% 37.00% 55.64% 101.66% -73.38% 31.33% -
  Horiz. % 36.83% 150.34% 109.74% 70.51% 34.96% 131.33% 100.00%
Net Worth 217,846 210,618 0 0 203,740 200,789 201,010 5.50%
  QoQ % 3.43% 0.00% 0.00% 0.00% 1.47% -0.11% -
  Horiz. % 108.38% 104.78% 0.00% 0.00% 101.36% 99.89% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 217,846 210,618 0 0 203,740 200,789 201,010 5.50%
  QoQ % 3.43% 0.00% 0.00% 0.00% 1.47% -0.11% -
  Horiz. % 108.38% 104.78% 0.00% 0.00% 101.36% 99.89% 100.00%
NOSH 395,797 390,467 393,028 393,281 391,808 393,242 393,674 0.36%
  QoQ % 1.36% -0.65% -0.06% 0.38% -0.36% -0.11% -
  Horiz. % 100.54% 99.19% 99.84% 99.90% 99.53% 99.89% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.70 % 5.28 % 5.23 % 5.03 % 5.52 % 5.68 % 5.20 % -20.28%
  QoQ % -29.92% 0.96% 3.98% -8.88% -2.82% 9.23% -
  Horiz. % 71.15% 101.54% 100.58% 96.73% 106.15% 109.23% 100.00%
ROE 1.25 % 7.68 % - % - % 1.81 % 7.91 % 5.54 % -62.90%
  QoQ % -83.72% 0.00% 0.00% 0.00% -77.12% 42.78% -
  Horiz. % 22.56% 138.63% 0.00% 0.00% 32.67% 142.78% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.65 78.48 56.88 36.44 18.23 68.36 51.73 -49.31%
  QoQ % -76.24% 37.97% 56.09% 99.89% -73.33% 32.15% -
  Horiz. % 36.05% 151.71% 109.96% 70.44% 35.24% 132.15% 100.00%
EPS 0.69 4.11 2.97 1.83 0.94 4.04 2.83 -60.94%
  QoQ % -83.21% 38.38% 62.30% 94.68% -76.73% 42.76% -
  Horiz. % 24.38% 145.23% 104.95% 64.66% 33.22% 142.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5504 0.5394 0.0000 0.0000 0.5200 0.5106 0.5106 5.13%
  QoQ % 2.04% 0.00% 0.00% 0.00% 1.84% 0.00% -
  Horiz. % 107.79% 105.64% 0.00% 0.00% 101.84% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.01 62.28 45.44 29.13 14.52 54.64 41.39 -49.11%
  QoQ % -75.90% 37.06% 55.99% 100.62% -73.43% 32.01% -
  Horiz. % 36.26% 150.47% 109.78% 70.38% 35.08% 132.01% 100.00%
EPS 0.56 3.29 2.38 1.47 0.75 3.23 2.26 -60.52%
  QoQ % -82.98% 38.24% 61.90% 96.00% -76.78% 42.92% -
  Horiz. % 24.78% 145.58% 105.31% 65.04% 33.19% 142.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4428 0.4281 0.0000 0.0000 0.4141 0.4081 0.4086 5.50%
  QoQ % 3.43% 0.00% 0.00% 0.00% 1.47% -0.12% -
  Horiz. % 108.37% 104.77% 0.00% 0.00% 101.35% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.0500 1.0900 1.0000 1.1400 1.1500 1.1200 1.1400 -
P/RPS 5.63 1.39 1.76 3.13 6.31 1.64 2.20 86.99%
  QoQ % 305.04% -21.02% -43.77% -50.40% 284.76% -25.45% -
  Horiz. % 255.91% 63.18% 80.00% 142.27% 286.82% 74.55% 100.00%
P/EPS 152.17 26.29 33.64 62.19 122.34 27.72 40.28 142.37%
  QoQ % 478.81% -21.85% -45.91% -49.17% 341.34% -31.18% -
  Horiz. % 377.78% 65.27% 83.52% 154.39% 303.72% 68.82% 100.00%
EY 0.66 3.80 2.97 1.61 0.82 3.61 2.48 -58.59%
  QoQ % -82.63% 27.95% 84.47% 96.34% -77.29% 45.56% -
  Horiz. % 26.61% 153.23% 119.76% 64.92% 33.06% 145.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.91 2.02 0.00 0.00 2.21 2.19 2.23 -9.80%
  QoQ % -5.45% 0.00% 0.00% 0.00% 0.91% -1.79% -
  Horiz. % 85.65% 90.58% 0.00% 0.00% 99.10% 98.21% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 16/11/11 -
Price 1.0200 1.0000 1.1000 1.1600 1.1600 1.2200 1.1800 -
P/RPS 5.47 1.27 1.93 3.18 6.36 1.78 2.28 79.12%
  QoQ % 330.71% -34.20% -39.31% -50.00% 257.30% -21.93% -
  Horiz. % 239.91% 55.70% 84.65% 139.47% 278.95% 78.07% 100.00%
P/EPS 147.83 24.12 37.00 63.28 123.40 30.20 41.70 132.32%
  QoQ % 512.89% -34.81% -41.53% -48.72% 308.61% -27.58% -
  Horiz. % 354.51% 57.84% 88.73% 151.75% 295.92% 72.42% 100.00%
EY 0.68 4.15 2.70 1.58 0.81 3.31 2.40 -56.83%
  QoQ % -83.61% 53.70% 70.89% 95.06% -75.53% 37.92% -
  Horiz. % 28.33% 172.92% 112.50% 65.83% 33.75% 137.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 1.85 0.00 0.00 2.23 2.39 2.31 -13.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.69% 3.46% -
  Horiz. % 80.09% 80.09% 0.00% 0.00% 96.54% 103.46% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers