Highlights

[3A] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     77.34%    YoY -     47.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 118,382 61,326 178,582 123,385 78,249 33,074 152,252 -15.48%
  QoQ % 93.04% -65.66% 44.74% 57.68% 136.59% -78.28% -
  Horiz. % 77.75% 40.28% 117.29% 81.04% 51.39% 21.72% 100.00%
PBT 13,959 7,376 23,707 17,214 10,159 2,893 12,691 6.57%
  QoQ % 89.25% -68.89% 37.72% 69.45% 251.16% -77.20% -
  Horiz. % 109.99% 58.12% 186.80% 135.64% 80.05% 22.80% 100.00%
Tax -3,389 -1,429 -5,668 -3,690 -2,533 -756 -554 235.59%
  QoQ % -137.16% 74.79% -53.60% -45.68% -235.05% -36.46% -
  Horiz. % 611.73% 257.94% 1,023.10% 666.07% 457.22% 136.46% 100.00%
NP 10,570 5,947 18,039 13,524 7,626 2,137 12,137 -8.83%
  QoQ % 77.74% -67.03% 33.39% 77.34% 256.86% -82.39% -
  Horiz. % 87.09% 49.00% 148.63% 111.43% 62.83% 17.61% 100.00%
NP to SH 10,570 5,947 18,039 13,524 7,626 2,137 12,137 -8.83%
  QoQ % 77.74% -67.03% 33.39% 77.34% 256.86% -82.39% -
  Horiz. % 87.09% 49.00% 148.63% 111.43% 62.83% 17.61% 100.00%
Tax Rate 24.28 % 19.37 % 23.91 % 21.44 % 24.93 % 26.13 % 4.37 % 214.68%
  QoQ % 25.35% -18.99% 11.52% -14.00% -4.59% 497.94% -
  Horiz. % 555.61% 443.25% 547.14% 490.62% 570.48% 597.94% 100.00%
Total Cost 107,812 55,379 160,543 109,861 70,623 30,937 140,115 -16.07%
  QoQ % 94.68% -65.51% 46.13% 55.56% 128.28% -77.92% -
  Horiz. % 76.95% 39.52% 114.58% 78.41% 50.40% 22.08% 100.00%
Net Worth 146,797 142,100 116,652 90,108 84,039 79,130 79,660 50.48%
  QoQ % 3.31% 21.82% 29.46% 7.22% 6.20% -0.66% -
  Horiz. % 184.28% 178.38% 146.44% 113.12% 105.50% 99.34% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 146,797 142,100 116,652 90,108 84,039 79,130 79,660 50.48%
  QoQ % 3.31% 21.82% 29.46% 7.22% 6.20% -0.66% -
  Horiz. % 184.28% 178.38% 146.44% 113.12% 105.50% 99.34% 100.00%
NOSH 369,580 369,378 316,473 308,063 307,499 309,710 308,045 12.95%
  QoQ % 0.05% 16.72% 2.73% 0.18% -0.71% 0.54% -
  Horiz. % 119.98% 119.91% 102.74% 100.01% 99.82% 100.54% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.93 % 9.70 % 10.10 % 10.96 % 9.75 % 6.46 % 7.97 % 7.90%
  QoQ % -7.94% -3.96% -7.85% 12.41% 50.93% -18.95% -
  Horiz. % 112.05% 121.71% 126.73% 137.52% 122.33% 81.05% 100.00%
ROE 7.20 % 4.19 % 15.46 % 15.01 % 9.07 % 2.70 % 15.24 % -39.42%
  QoQ % 71.84% -72.90% 3.00% 65.49% 235.93% -82.28% -
  Horiz. % 47.24% 27.49% 101.44% 98.49% 59.51% 17.72% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.03 16.60 56.43 40.05 25.45 10.68 49.43 -25.18%
  QoQ % 92.95% -70.58% 40.90% 57.37% 138.30% -78.39% -
  Horiz. % 64.80% 33.58% 114.16% 81.02% 51.49% 21.61% 100.00%
EPS 2.86 1.61 5.70 4.39 2.48 0.69 3.94 -19.28%
  QoQ % 77.64% -71.75% 29.84% 77.02% 259.42% -82.49% -
  Horiz. % 72.59% 40.86% 144.67% 111.42% 62.94% 17.51% 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 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 33.23%
  QoQ % 3.25% 4.37% 26.02% 7.03% 6.97% -1.20% -
  Horiz. % 153.60% 148.76% 142.54% 113.11% 105.68% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.06 12.46 36.30 25.08 15.90 6.72 30.95 -15.49%
  QoQ % 93.10% -65.67% 44.74% 57.74% 136.61% -78.29% -
  Horiz. % 77.74% 40.26% 117.29% 81.03% 51.37% 21.71% 100.00%
EPS 2.15 1.21 3.67 2.75 1.55 0.43 2.47 -8.86%
  QoQ % 77.69% -67.03% 33.45% 77.42% 260.47% -82.59% -
  Horiz. % 87.04% 48.99% 148.58% 111.34% 62.75% 17.41% 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 0.2984 0.2888 0.2371 0.1831 0.1708 0.1608 0.1619 50.49%
  QoQ % 3.32% 21.81% 29.49% 7.20% 6.22% -0.68% -
  Horiz. % 184.31% 178.38% 146.45% 113.09% 105.50% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 0.3200 -
P/RPS 5.09 12.23 2.68 2.05 1.61 3.00 0.65 295.83%
  QoQ % -58.38% 356.34% 30.73% 27.33% -46.33% 361.54% -
  Horiz. % 783.08% 1,881.54% 412.31% 315.38% 247.69% 461.54% 100.00%
P/EPS 56.99 126.09 26.49 18.68 16.53 46.38 8.12 267.88%
  QoQ % -54.80% 375.99% 41.81% 13.01% -64.36% 471.18% -
  Horiz. % 701.85% 1,552.83% 326.23% 230.05% 203.57% 571.18% 100.00%
EY 1.75 0.79 3.77 5.35 6.05 2.16 12.31 -72.86%
  QoQ % 121.52% -79.05% -29.53% -11.57% 180.09% -82.45% -
  Horiz. % 14.22% 6.42% 30.63% 43.46% 49.15% 17.55% 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 4.10 5.28 4.10 2.80 1.50 1.25 1.24 122.43%
  QoQ % -22.35% 28.78% 46.43% 86.67% 20.00% 0.81% -
  Horiz. % 330.65% 425.81% 330.65% 225.81% 120.97% 100.81% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 -
Price 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 0.3400 -
P/RPS 5.71 9.46 4.06 3.60 2.36 3.18 0.69 310.71%
  QoQ % -39.64% 133.00% 12.78% 52.54% -25.79% 360.87% -
  Horiz. % 827.54% 1,371.01% 588.41% 521.74% 342.03% 460.87% 100.00%
P/EPS 63.99 97.52 40.18 32.80 24.19 49.28 8.63 281.65%
  QoQ % -34.38% 142.71% 22.50% 35.59% -50.91% 471.03% -
  Horiz. % 741.48% 1,130.01% 465.59% 380.07% 280.30% 571.03% 100.00%
EY 1.56 1.03 2.49 3.05 4.13 2.03 11.59 -73.83%
  QoQ % 51.46% -58.63% -18.36% -26.15% 103.45% -82.48% -
  Horiz. % 13.46% 8.89% 21.48% 26.32% 35.63% 17.52% 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 4.61 4.08 6.21 4.92 2.20 1.33 1.31 131.89%
  QoQ % 12.99% -34.30% 26.22% 123.64% 65.41% 1.53% -
  Horiz. % 351.91% 311.45% 474.05% 375.57% 167.94% 101.53% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers