Highlights

[3A] QoQ Quarter Result on 2009-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 13-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     156.81%    YoY -     17.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 61,326 55,197 45,136 45,175 33,074 32,177 39,430 34.28%
  QoQ % 11.10% 22.29% -0.09% 36.59% 2.79% -18.39% -
  Horiz. % 155.53% 139.99% 114.47% 114.57% 83.88% 81.61% 100.00%
PBT 7,376 6,492 7,055 7,265 2,893 236 3,862 54.00%
  QoQ % 13.62% -7.98% -2.89% 151.12% 1,125.85% -93.89% -
  Horiz. % 190.99% 168.10% 182.68% 188.11% 74.91% 6.11% 100.00%
Tax -1,429 -1,977 -1,157 -1,777 -756 2,205 -865 39.79%
  QoQ % 27.72% -70.87% 34.89% -135.05% -134.29% 354.91% -
  Horiz. % 165.20% 228.55% 133.76% 205.43% 87.40% -254.91% 100.00%
NP 5,947 4,515 5,898 5,488 2,137 2,441 2,997 57.98%
  QoQ % 31.72% -23.45% 7.47% 156.81% -12.45% -18.55% -
  Horiz. % 198.43% 150.65% 196.80% 183.12% 71.30% 81.45% 100.00%
NP to SH 5,947 4,515 5,898 5,488 2,137 2,441 2,997 57.98%
  QoQ % 31.72% -23.45% 7.47% 156.81% -12.45% -18.55% -
  Horiz. % 198.43% 150.65% 196.80% 183.12% 71.30% 81.45% 100.00%
Tax Rate 19.37 % 30.45 % 16.40 % 24.46 % 26.13 % -934.32 % 22.40 % -9.24%
  QoQ % -36.39% 85.67% -32.95% -6.39% 102.80% -4,271.07% -
  Horiz. % 86.47% 135.94% 73.21% 109.20% 116.65% -4,171.07% 100.00%
Total Cost 55,379 50,682 39,238 39,687 30,937 29,736 36,433 32.23%
  QoQ % 9.27% 29.17% -1.13% 28.28% 4.04% -18.38% -
  Horiz. % 152.00% 139.11% 107.70% 108.93% 84.91% 81.62% 100.00%
Net Worth 142,100 126,077 90,322 84,262 79,130 79,904 0 -
  QoQ % 12.71% 39.59% 7.19% 6.48% -0.97% 0.00% -
  Horiz. % 177.84% 157.79% 113.04% 105.45% 99.03% 100.00% -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 142,100 126,077 90,322 84,262 79,130 79,904 0 -
  QoQ % 12.71% 39.59% 7.19% 6.48% -0.97% 0.00% -
  Horiz. % 177.84% 157.79% 113.04% 105.45% 99.03% 100.00% -
NOSH 369,378 342,045 308,795 308,314 309,710 308,987 258,362 26.94%
  QoQ % 7.99% 10.77% 0.16% -0.45% 0.23% 19.59% -
  Horiz. % 142.97% 132.39% 119.52% 119.33% 119.87% 119.59% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.70 % 8.18 % 13.07 % 12.15 % 6.46 % 7.59 % 7.60 % 17.68%
  QoQ % 18.58% -37.41% 7.57% 88.08% -14.89% -0.13% -
  Horiz. % 127.63% 107.63% 171.97% 159.87% 85.00% 99.87% 100.00%
ROE 4.19 % 3.58 % 6.53 % 6.51 % 2.70 % 3.05 % - % -
  QoQ % 17.04% -45.18% 0.31% 141.11% -11.48% 0.00% -
  Horiz. % 137.38% 117.38% 214.10% 213.44% 88.52% 100.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.60 16.14 14.62 14.65 10.68 10.41 15.26 5.78%
  QoQ % 2.85% 10.40% -0.20% 37.17% 2.59% -31.78% -
  Horiz. % 108.78% 105.77% 95.81% 96.00% 69.99% 68.22% 100.00%
EPS 1.61 1.47 1.91 1.78 0.69 0.79 0.97 40.23%
  QoQ % 9.52% -23.04% 7.30% 157.97% -12.66% -18.56% -
  Horiz. % 165.98% 151.55% 196.91% 183.51% 71.13% 81.44% 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 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 0.0000 -
  QoQ % 4.37% 26.02% 7.03% 6.97% -1.20% 0.00% -
  Horiz. % 148.76% 142.54% 113.11% 105.68% 98.80% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.46 11.22 9.17 9.18 6.72 6.54 8.01 34.29%
  QoQ % 11.05% 22.36% -0.11% 36.61% 2.75% -18.35% -
  Horiz. % 155.56% 140.07% 114.48% 114.61% 83.90% 81.65% 100.00%
EPS 1.21 0.92 1.20 1.12 0.43 0.50 0.61 57.94%
  QoQ % 31.52% -23.33% 7.14% 160.47% -14.00% -18.03% -
  Horiz. % 198.36% 150.82% 196.72% 183.61% 70.49% 81.97% 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 0.2888 0.2563 0.1836 0.1713 0.1608 0.1624 0.0000 -
  QoQ % 12.68% 39.60% 7.18% 6.53% -0.99% 0.00% -
  Horiz. % 177.83% 157.82% 113.05% 105.48% 99.01% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.0300 1.5100 0.8200 0.4100 0.3200 0.3200 0.3600 -
P/RPS 12.23 9.36 5.61 2.80 3.00 3.07 2.36 199.76%
  QoQ % 30.66% 66.84% 100.36% -6.67% -2.28% 30.08% -
  Horiz. % 518.22% 396.61% 237.71% 118.64% 127.12% 130.08% 100.00%
P/EPS 126.09 114.39 42.93 23.03 46.38 40.51 31.03 154.86%
  QoQ % 10.23% 166.46% 86.41% -50.34% 14.49% 30.55% -
  Horiz. % 406.35% 368.64% 138.35% 74.22% 149.47% 130.55% 100.00%
EY 0.79 0.87 2.33 4.34 2.16 2.47 3.22 -60.84%
  QoQ % -9.20% -62.66% -46.31% 100.93% -12.55% -23.29% -
  Horiz. % 24.53% 27.02% 72.36% 134.78% 67.08% 76.71% 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 5.28 4.10 2.80 1.50 1.25 1.24 0.00 -
  QoQ % 28.78% 46.43% 86.67% 20.00% 0.81% 0.00% -
  Horiz. % 425.81% 330.65% 225.81% 120.97% 100.81% 100.00% -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 -
Price 1.5700 2.2900 1.4400 0.6000 0.3400 0.3400 0.3400 -
P/RPS 9.46 14.19 9.85 4.09 3.18 3.26 2.23 162.28%
  QoQ % -33.33% 44.06% 140.83% 28.62% -2.45% 46.19% -
  Horiz. % 424.22% 636.32% 441.70% 183.41% 142.60% 146.19% 100.00%
P/EPS 97.52 173.48 75.39 33.71 49.28 43.04 29.31 123.03%
  QoQ % -43.79% 130.11% 123.64% -31.59% 14.50% 46.84% -
  Horiz. % 332.72% 591.88% 257.22% 115.01% 168.13% 146.84% 100.00%
EY 1.03 0.58 1.33 2.97 2.03 2.32 3.41 -55.01%
  QoQ % 77.59% -56.39% -55.22% 46.31% -12.50% -31.96% -
  Horiz. % 30.21% 17.01% 39.00% 87.10% 59.53% 68.04% 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 4.08 6.21 4.92 2.20 1.33 1.31 0.00 -
  QoQ % -34.30% 26.22% 123.64% 65.41% 1.53% 0.00% -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers