Highlights

[3A] QoQ Cumulative 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 -     53.56%    YoY -     64.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 81,645 37,547 107,118 73,479 45,756 22,460 84,016 -1.89%
  QoQ % 117.45% -64.95% 45.78% 60.59% 103.72% -73.27% -
  Horiz. % 97.18% 44.69% 127.50% 87.46% 54.46% 26.73% 100.00%
PBT 8,593 2,435 12,320 9,560 6,157 2,516 9,400 -5.81%
  QoQ % 252.90% -80.24% 28.87% 55.27% 144.71% -73.23% -
  Horiz. % 91.41% 25.90% 131.06% 101.70% 65.50% 26.77% 100.00%
Tax -1,894 -477 -2,208 -1,068 -627 -232 -792 78.92%
  QoQ % -297.07% 78.40% -106.74% -70.33% -170.26% 70.71% -
  Horiz. % 239.14% 60.23% 278.79% 134.85% 79.17% 29.29% 100.00%
NP 6,699 1,958 10,112 8,492 5,530 2,284 8,608 -15.41%
  QoQ % 242.13% -80.64% 19.08% 53.56% 142.12% -73.47% -
  Horiz. % 77.82% 22.75% 117.47% 98.65% 64.24% 26.53% 100.00%
NP to SH 6,699 1,958 10,112 8,492 5,530 2,284 8,608 -15.41%
  QoQ % 242.13% -80.64% 19.08% 53.56% 142.12% -73.47% -
  Horiz. % 77.82% 22.75% 117.47% 98.65% 64.24% 26.53% 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 74,946 35,589 97,006 64,987 40,226 20,176 75,408 -0.41%
  QoQ % 110.59% -63.31% 49.27% 61.55% 99.38% -73.24% -
  Horiz. % 99.39% 47.20% 128.64% 86.18% 53.34% 26.76% 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 13.92 % - % 23.73 % 13.72 % 9.48 % 4.22 % 15.90 % -8.49%
  QoQ % 0.00% 0.00% 72.96% 44.73% 124.64% -73.46% -
  Horiz. % 87.55% 0.00% 149.25% 86.29% 59.62% 26.54% 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 40.71 19.60 59.18 41.10 25.90 12.88 48.02 -10.43%
  QoQ % 107.70% -66.88% 43.99% 58.69% 101.09% -73.18% -
  Horiz. % 84.78% 40.82% 123.24% 85.59% 53.94% 26.82% 100.00%
EPS 3.34 0.64 3.40 4.75 3.13 1.31 4.92 -22.78%
  QoQ % 421.88% -81.18% -28.42% 51.76% 138.93% -73.37% -
  Horiz. % 67.89% 13.01% 69.11% 96.54% 63.62% 26.63% 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 16.59 7.63 21.77 14.93 9.30 4.57 17.08 -1.92%
  QoQ % 117.43% -64.95% 45.81% 60.54% 103.50% -73.24% -
  Horiz. % 97.13% 44.67% 127.46% 87.41% 54.45% 26.76% 100.00%
EPS 1.36 0.40 2.06 1.73 1.12 0.46 1.75 -15.48%
  QoQ % 240.00% -80.58% 19.08% 54.46% 143.48% -73.71% -
  Horiz. % 77.71% 22.86% 117.71% 98.86% 64.00% 26.29% 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 0.84 1.84 0.68 1.44 2.16 3.18 0.54 34.29%
  QoQ % -54.35% 170.59% -52.78% -33.33% -32.08% 488.89% -
  Horiz. % 155.56% 340.74% 125.93% 266.67% 400.00% 588.89% 100.00%
P/EPS 10.18 35.23 7.16 12.42 17.89 31.30 5.28 54.97%
  QoQ % -71.10% 392.04% -42.35% -30.58% -42.84% 492.80% -
  Horiz. % 192.80% 667.23% 135.61% 235.23% 338.83% 592.80% 100.00%
EY 9.82 2.84 13.97 8.05 5.59 3.20 18.92 -35.44%
  QoQ % 245.77% -79.67% 73.54% 44.01% 74.69% -83.09% -
  Horiz. % 51.90% 15.01% 73.84% 42.55% 29.55% 16.91% 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 0.74 1.94 0.64 1.53 2.39 3.26 0.71 2.80%
  QoQ % -61.86% 203.13% -58.17% -35.98% -26.69% 359.15% -
  Horiz. % 104.23% 273.24% 90.14% 215.49% 336.62% 459.15% 100.00%
P/EPS 8.98 37.19 6.80 13.26 19.81 32.06 6.91 19.11%
  QoQ % -75.85% 446.91% -48.72% -33.06% -38.21% 363.97% -
  Horiz. % 129.96% 538.21% 98.41% 191.90% 286.69% 463.97% 100.00%
EY 11.13 2.69 14.70 7.54 5.05 3.12 14.47 -16.06%
  QoQ % 313.75% -81.70% 94.96% 49.31% 61.86% -78.44% -
  Horiz. % 76.92% 18.59% 101.59% 52.11% 34.90% 21.56% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers