Highlights

[3A] QoQ Quarter Result on 2008-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -35.80%    YoY -     1.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 45,175 33,074 32,177 39,430 44,098 37,547 33,639 21.74%
  QoQ % 36.59% 2.79% -18.39% -10.59% 17.45% 11.62% -
  Horiz. % 134.29% 98.32% 95.65% 117.22% 131.09% 111.62% 100.00%
PBT 7,265 2,893 236 3,862 6,085 2,435 2,760 90.75%
  QoQ % 151.12% 1,125.85% -93.89% -36.53% 149.90% -11.78% -
  Horiz. % 263.22% 104.82% 8.55% 139.93% 220.47% 88.22% 100.00%
Tax -1,777 -756 2,205 -865 -1,417 -477 -1,140 34.47%
  QoQ % -135.05% -134.29% 354.91% 38.96% -197.06% 58.16% -
  Horiz. % 155.88% 66.32% -193.42% 75.88% 124.30% 41.84% 100.00%
NP 5,488 2,137 2,441 2,997 4,668 1,958 1,620 125.73%
  QoQ % 156.81% -12.45% -18.55% -35.80% 138.41% 20.86% -
  Horiz. % 338.77% 131.91% 150.68% 185.00% 288.15% 120.86% 100.00%
NP to SH 5,488 2,137 2,441 2,997 4,668 1,958 1,620 125.73%
  QoQ % 156.81% -12.45% -18.55% -35.80% 138.41% 20.86% -
  Horiz. % 338.77% 131.91% 150.68% 185.00% 288.15% 120.86% 100.00%
Tax Rate 24.46 % 26.13 % -934.32 % 22.40 % 23.29 % 19.59 % 41.30 % -29.50%
  QoQ % -6.39% 102.80% -4,271.07% -3.82% 18.89% -52.57% -
  Horiz. % 59.23% 63.27% -2,262.28% 54.24% 56.39% 47.43% 100.00%
Total Cost 39,687 30,937 29,736 36,433 39,430 35,589 32,019 15.40%
  QoQ % 28.28% 4.04% -18.38% -7.60% 10.79% 11.15% -
  Horiz. % 123.95% 96.62% 92.87% 113.79% 123.15% 111.15% 100.00%
Net Worth 84,262 79,130 79,904 0 50,217 0 43,995 54.28%
  QoQ % 6.48% -0.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.53% 179.86% 181.62% 0.00% 114.14% 0.00% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,262 79,130 79,904 0 50,217 0 43,995 54.28%
  QoQ % 6.48% -0.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.53% 179.86% 181.62% 0.00% 114.14% 0.00% 100.00%
NOSH 308,314 309,710 308,987 258,362 209,327 191,603 186,896 39.66%
  QoQ % -0.45% 0.23% 19.59% 23.42% 9.25% 2.52% -
  Horiz. % 164.97% 165.71% 165.33% 138.24% 112.00% 102.52% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.15 % 6.46 % 7.59 % 7.60 % 10.59 % 5.21 % 4.82 % 85.32%
  QoQ % 88.08% -14.89% -0.13% -28.23% 103.26% 8.09% -
  Horiz. % 252.07% 134.02% 157.47% 157.68% 219.71% 108.09% 100.00%
ROE 6.51 % 2.70 % 3.05 % - % 9.30 % - % 3.68 % 46.32%
  QoQ % 141.11% -11.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.90% 73.37% 82.88% 0.00% 252.72% 0.00% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.65 10.68 10.41 15.26 21.07 19.60 18.00 -12.84%
  QoQ % 37.17% 2.59% -31.78% -27.57% 7.50% 8.89% -
  Horiz. % 81.39% 59.33% 57.83% 84.78% 117.06% 108.89% 100.00%
EPS 1.78 0.69 0.79 0.97 2.23 0.64 0.53 124.43%
  QoQ % 157.97% -12.66% -18.56% -56.50% 248.44% 20.75% -
  Horiz. % 335.85% 130.19% 149.06% 183.02% 420.75% 120.75% 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 0.2733 0.2555 0.2586 0.0000 0.2399 0.0000 0.2354 10.47%
  QoQ % 6.97% -1.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.10% 108.54% 109.86% 0.00% 101.91% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.18 6.72 6.54 8.01 8.96 7.63 6.84 21.69%
  QoQ % 36.61% 2.75% -18.35% -10.60% 17.43% 11.55% -
  Horiz. % 134.21% 98.25% 95.61% 117.11% 130.99% 111.55% 100.00%
EPS 1.12 0.43 0.50 0.61 0.95 0.40 0.33 126.01%
  QoQ % 160.47% -14.00% -18.03% -35.79% 137.50% 21.21% -
  Horiz. % 339.39% 130.30% 151.52% 184.85% 287.88% 121.21% 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 0.1713 0.1608 0.1624 0.0000 0.1021 0.0000 0.0894 54.33%
  QoQ % 6.53% -0.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.61% 179.87% 181.66% 0.00% 114.21% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.4100 0.3200 0.3200 0.3600 0.3400 0.3600 0.4000 -
P/RPS 2.80 3.00 3.07 2.36 1.61 1.84 2.22 16.75%
  QoQ % -6.67% -2.28% 30.08% 46.58% -12.50% -17.12% -
  Horiz. % 126.13% 135.14% 138.29% 106.31% 72.52% 82.88% 100.00%
P/EPS 23.03 46.38 40.51 31.03 15.25 35.23 46.15 -37.11%
  QoQ % -50.34% 14.49% 30.55% 103.48% -56.71% -23.66% -
  Horiz. % 49.90% 100.50% 87.78% 67.24% 33.04% 76.34% 100.00%
EY 4.34 2.16 2.47 3.22 6.56 2.84 2.17 58.81%
  QoQ % 100.93% -12.55% -23.29% -50.91% 130.99% 30.88% -
  Horiz. % 200.00% 99.54% 113.82% 148.39% 302.30% 130.88% 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 1.50 1.25 1.24 0.00 1.42 0.00 1.70 -8.01%
  QoQ % 20.00% 0.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.24% 73.53% 72.94% 0.00% 83.53% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 -
Price 0.6000 0.3400 0.3400 0.3400 0.3000 0.3800 0.3800 -
P/RPS 4.09 3.18 3.26 2.23 1.42 1.94 2.11 55.53%
  QoQ % 28.62% -2.45% 46.19% 57.04% -26.80% -8.06% -
  Horiz. % 193.84% 150.71% 154.50% 105.69% 67.30% 91.94% 100.00%
P/EPS 33.71 49.28 43.04 29.31 13.45 37.19 43.84 -16.08%
  QoQ % -31.59% 14.50% 46.84% 117.92% -63.83% -15.17% -
  Horiz. % 76.89% 112.41% 98.18% 66.86% 30.68% 84.83% 100.00%
EY 2.97 2.03 2.32 3.41 7.43 2.69 2.28 19.29%
  QoQ % 46.31% -12.50% -31.96% -54.10% 176.21% 17.98% -
  Horiz. % 130.26% 89.04% 101.75% 149.56% 325.88% 117.98% 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 2.20 1.33 1.31 0.00 1.25 0.00 1.61 23.16%
  QoQ % 65.41% 1.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.65% 82.61% 81.37% 0.00% 77.64% 0.00% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers