Highlights

[3A] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     34.52%    YoY -     -15.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 143,326 71,439 268,806 203,640 138,700 65,713 248,940 -30.82%
  QoQ % 100.63% -73.42% 32.00% 46.82% 111.07% -73.60% -
  Horiz. % 57.57% 28.70% 107.98% 81.80% 55.72% 26.40% 100.00%
PBT 10,094 4,937 15,352 9,634 5,108 2,317 20,905 -38.48%
  QoQ % 104.46% -67.84% 59.35% 88.61% 120.46% -88.92% -
  Horiz. % 48.29% 23.62% 73.44% 46.08% 24.43% 11.08% 100.00%
Tax -2,885 -997 -97 946 3,147 1,734 -4,011 -19.74%
  QoQ % -189.37% -927.84% -110.25% -69.94% 81.49% 143.23% -
  Horiz. % 71.93% 24.86% 2.42% -23.59% -78.46% -43.23% 100.00%
NP 7,209 3,940 15,255 10,580 8,255 4,051 16,894 -43.35%
  QoQ % 82.97% -74.17% 44.19% 28.16% 103.78% -76.02% -
  Horiz. % 42.67% 23.32% 90.30% 62.63% 48.86% 23.98% 100.00%
NP to SH 7,209 3,683 15,887 11,141 8,282 3,983 16,894 -43.35%
  QoQ % 95.74% -76.82% 42.60% 34.52% 107.93% -76.42% -
  Horiz. % 42.67% 21.80% 94.04% 65.95% 49.02% 23.58% 100.00%
Tax Rate 28.58 % 20.19 % 0.63 % -9.82 % -61.61 % -74.84 % 19.19 % 30.45%
  QoQ % 41.56% 3,104.76% 106.42% 84.06% 17.68% -489.99% -
  Horiz. % 148.93% 105.21% 3.28% -51.17% -321.05% -389.99% 100.00%
Total Cost 136,117 67,499 253,551 193,060 130,445 61,662 232,046 -29.95%
  QoQ % 101.66% -73.38% 31.33% 48.00% 111.55% -73.43% -
  Horiz. % 58.66% 29.09% 109.27% 83.20% 56.22% 26.57% 100.00%
Net Worth 0 203,740 200,789 201,010 198,491 194,181 183,512 -
  QoQ % 0.00% 1.47% -0.11% 1.27% 2.22% 5.81% -
  Horiz. % 0.00% 111.02% 109.41% 109.53% 108.16% 105.81% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 203,740 200,789 201,010 198,491 194,181 183,512 -
  QoQ % 0.00% 1.47% -0.11% 1.27% 2.22% 5.81% -
  Horiz. % 0.00% 111.02% 109.41% 109.53% 108.16% 105.81% 100.00%
NOSH 393,281 391,808 393,242 393,674 394,380 394,356 380,495 2.23%
  QoQ % 0.38% -0.36% -0.11% -0.18% 0.01% 3.64% -
  Horiz. % 103.36% 102.97% 103.35% 103.46% 103.65% 103.64% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.03 % 5.52 % 5.68 % 5.20 % 5.95 % 6.16 % 6.79 % -18.14%
  QoQ % -8.88% -2.82% 9.23% -12.61% -3.41% -9.28% -
  Horiz. % 74.08% 81.30% 83.65% 76.58% 87.63% 90.72% 100.00%
ROE - % 1.81 % 7.91 % 5.54 % 4.17 % 2.05 % 9.21 % -
  QoQ % 0.00% -77.12% 42.78% 32.85% 103.41% -77.74% -
  Horiz. % 0.00% 19.65% 85.88% 60.15% 45.28% 22.26% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.44 18.23 68.36 51.73 35.17 16.66 65.43 -32.33%
  QoQ % 99.89% -73.33% 32.15% 47.09% 111.10% -74.54% -
  Horiz. % 55.69% 27.86% 104.48% 79.06% 53.75% 25.46% 100.00%
EPS 1.83 0.94 4.04 2.83 2.10 1.01 4.44 -44.65%
  QoQ % 94.68% -76.73% 42.76% 34.76% 107.92% -77.25% -
  Horiz. % 41.22% 21.17% 90.99% 63.74% 47.30% 22.75% 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 0.0000 0.5200 0.5106 0.5106 0.5033 0.4924 0.4823 -
  QoQ % 0.00% 1.84% 0.00% 1.45% 2.21% 2.09% -
  Horiz. % 0.00% 107.82% 105.87% 105.87% 104.35% 102.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.13 14.52 54.64 41.39 28.19 13.36 50.60 -30.82%
  QoQ % 100.62% -73.43% 32.01% 46.83% 111.00% -73.60% -
  Horiz. % 57.57% 28.70% 107.98% 81.80% 55.71% 26.40% 100.00%
EPS 1.47 0.75 3.23 2.26 1.68 0.81 3.43 -43.19%
  QoQ % 96.00% -76.78% 42.92% 34.52% 107.41% -76.38% -
  Horiz. % 42.86% 21.87% 94.17% 65.89% 48.98% 23.62% 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 0.0000 0.4141 0.4081 0.4086 0.4034 0.3947 0.3730 -
  QoQ % 0.00% 1.47% -0.12% 1.29% 2.20% 5.82% -
  Horiz. % 0.00% 111.02% 109.41% 109.54% 108.15% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.1400 1.1500 1.1200 1.1400 1.4700 1.5800 1.5900 -
P/RPS 3.13 6.31 1.64 2.20 4.18 9.48 2.43 18.40%
  QoQ % -50.40% 284.76% -25.45% -47.37% -55.91% 290.12% -
  Horiz. % 128.81% 259.67% 67.49% 90.53% 172.02% 390.12% 100.00%
P/EPS 62.19 122.34 27.72 40.28 70.00 156.44 35.81 44.53%
  QoQ % -49.17% 341.34% -31.18% -42.46% -55.25% 336.86% -
  Horiz. % 173.67% 341.64% 77.41% 112.48% 195.48% 436.86% 100.00%
EY 1.61 0.82 3.61 2.48 1.43 0.64 2.79 -30.71%
  QoQ % 96.34% -77.29% 45.56% 73.43% 123.44% -77.06% -
  Horiz. % 57.71% 29.39% 129.39% 88.89% 51.25% 22.94% 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 0.00 2.21 2.19 2.23 2.92 3.21 3.30 -
  QoQ % 0.00% 0.91% -1.79% -23.63% -9.03% -2.73% -
  Horiz. % 0.00% 66.97% 66.36% 67.58% 88.48% 97.27% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 -
Price 1.1600 1.1600 1.2200 1.1800 1.2800 1.5900 1.5400 -
P/RPS 3.18 6.36 1.78 2.28 3.64 9.54 2.35 22.36%
  QoQ % -50.00% 257.30% -21.93% -37.36% -61.84% 305.96% -
  Horiz. % 135.32% 270.64% 75.74% 97.02% 154.89% 405.96% 100.00%
P/EPS 63.28 123.40 30.20 41.70 60.95 157.43 34.68 49.38%
  QoQ % -48.72% 308.61% -27.58% -31.58% -61.28% 353.95% -
  Horiz. % 182.47% 355.82% 87.08% 120.24% 175.75% 453.95% 100.00%
EY 1.58 0.81 3.31 2.40 1.64 0.64 2.88 -33.01%
  QoQ % 95.06% -75.53% 37.92% 46.34% 156.25% -77.78% -
  Horiz. % 54.86% 28.12% 114.93% 83.33% 56.94% 22.22% 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 0.00 2.23 2.39 2.31 2.54 3.23 3.19 -
  QoQ % 0.00% -6.69% 3.46% -9.06% -21.36% 1.25% -
  Horiz. % 0.00% 69.91% 74.92% 72.41% 79.62% 101.25% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers