Highlights

[3A] YoY Quarter Result on 2007-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -33.89%    YoY -     302.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 61,326 33,074 37,547 22,460 18,675 15,323 13,231 29.11%
  YoY % 85.42% -11.91% 67.17% 20.27% 21.88% 15.81% -
  Horiz. % 463.50% 249.97% 283.78% 169.75% 141.15% 115.81% 100.00%
PBT 7,376 2,893 2,435 2,516 764 1,075 1,297 33.58%
  YoY % 154.96% 18.81% -3.22% 229.32% -28.93% -17.12% -
  Horiz. % 568.70% 223.05% 187.74% 193.99% 58.91% 82.88% 100.00%
Tax -1,429 -756 -477 -232 -197 -317 -425 22.39%
  YoY % -89.02% -58.49% -105.60% -17.77% 37.85% 25.41% -
  Horiz. % 336.24% 177.88% 112.24% 54.59% 46.35% 74.59% 100.00%
NP 5,947 2,137 1,958 2,284 567 758 872 37.69%
  YoY % 178.29% 9.14% -14.27% 302.82% -25.20% -13.07% -
  Horiz. % 682.00% 245.07% 224.54% 261.93% 65.02% 86.93% 100.00%
NP to SH 5,947 2,137 1,958 2,284 567 758 872 37.69%
  YoY % 178.29% 9.14% -14.27% 302.82% -25.20% -13.07% -
  Horiz. % 682.00% 245.07% 224.54% 261.93% 65.02% 86.93% 100.00%
Tax Rate 19.37 % 26.13 % 19.59 % 9.22 % 25.79 % 29.49 % 32.77 % -8.39%
  YoY % -25.87% 33.38% 112.47% -64.25% -12.55% -10.01% -
  Horiz. % 59.11% 79.74% 59.78% 28.14% 78.70% 89.99% 100.00%
Total Cost 55,379 30,937 35,589 20,176 18,108 14,565 12,359 28.38%
  YoY % 79.01% -13.07% 76.39% 11.42% 24.33% 17.85% -
  Horiz. % 448.09% 250.32% 287.96% 163.25% 146.52% 117.85% 100.00%
Net Worth 142,100 79,130 0 54,170 48,106 43,037 34,190 26.78%
  YoY % 79.58% 0.00% 0.00% 12.61% 11.78% 25.87% -
  Horiz. % 415.61% 231.44% 0.00% 158.44% 140.70% 125.87% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 142,100 79,130 0 54,170 48,106 43,037 34,190 26.78%
  YoY % 79.58% 0.00% 0.00% 12.61% 11.78% 25.87% -
  Horiz. % 415.61% 231.44% 0.00% 158.44% 140.70% 125.87% 100.00%
NOSH 369,378 309,710 191,603 174,351 177,187 140,370 140,645 17.45%
  YoY % 19.27% 61.64% 9.90% -1.60% 26.23% -0.20% -
  Horiz. % 262.63% 220.21% 136.23% 123.97% 125.98% 99.80% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.70 % 6.46 % 5.21 % 10.17 % 3.04 % 4.95 % 6.59 % 6.65%
  YoY % 50.15% 23.99% -48.77% 234.54% -38.59% -24.89% -
  Horiz. % 147.19% 98.03% 79.06% 154.32% 46.13% 75.11% 100.00%
ROE 4.19 % 2.70 % - % 4.22 % 1.18 % 1.76 % 2.55 % 8.62%
  YoY % 55.19% 0.00% 0.00% 257.63% -32.95% -30.98% -
  Horiz. % 164.31% 105.88% 0.00% 165.49% 46.27% 69.02% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.60 10.68 19.60 12.88 10.54 10.92 9.41 9.92%
  YoY % 55.43% -45.51% 52.17% 22.20% -3.48% 16.05% -
  Horiz. % 176.41% 113.50% 208.29% 136.88% 112.01% 116.05% 100.00%
EPS 1.61 0.69 0.64 1.31 0.32 0.54 0.62 17.23%
  YoY % 133.33% 7.81% -51.15% 309.38% -40.74% -12.90% -
  Horiz. % 259.68% 111.29% 103.23% 211.29% 51.61% 87.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3847 0.2555 0.0000 0.3107 0.2715 0.3066 0.2431 7.95%
  YoY % 50.57% 0.00% 0.00% 14.44% -11.45% 26.12% -
  Horiz. % 158.25% 105.10% 0.00% 127.81% 111.68% 126.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.46 6.72 7.63 4.57 3.80 3.11 2.69 29.10%
  YoY % 85.42% -11.93% 66.96% 20.26% 22.19% 15.61% -
  Horiz. % 463.20% 249.81% 283.64% 169.89% 141.26% 115.61% 100.00%
EPS 1.21 0.43 0.40 0.46 0.12 0.15 0.18 37.36%
  YoY % 181.40% 7.50% -13.04% 283.33% -20.00% -16.67% -
  Horiz. % 672.22% 238.89% 222.22% 255.56% 66.67% 83.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2888 0.1608 0.0000 0.1101 0.0978 0.0875 0.0695 26.78%
  YoY % 79.60% 0.00% 0.00% 12.58% 11.77% 25.90% -
  Horiz. % 415.54% 231.37% 0.00% 158.42% 140.72% 125.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.0300 0.3200 0.3600 0.4100 0.2200 0.2600 0.2500 -
P/RPS 12.23 3.00 1.84 3.18 2.09 2.38 2.66 28.94%
  YoY % 307.67% 63.04% -42.14% 52.15% -12.18% -10.53% -
  Horiz. % 459.77% 112.78% 69.17% 119.55% 78.57% 89.47% 100.00%
P/EPS 126.09 46.38 35.23 31.30 68.75 48.15 40.32 20.92%
  YoY % 171.86% 31.65% 12.56% -54.47% 42.78% 19.42% -
  Horiz. % 312.72% 115.03% 87.38% 77.63% 170.51% 119.42% 100.00%
EY 0.79 2.16 2.84 3.20 1.45 2.08 2.48 -17.35%
  YoY % -63.43% -23.94% -11.25% 120.69% -30.29% -16.13% -
  Horiz. % 31.85% 87.10% 114.52% 129.03% 58.47% 83.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.28 1.25 0.00 1.32 0.81 0.85 1.03 31.29%
  YoY % 322.40% 0.00% 0.00% 62.96% -4.71% -17.48% -
  Horiz. % 512.62% 121.36% 0.00% 128.16% 78.64% 82.52% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 15/06/05 22/04/04 -
Price 1.5700 0.3400 0.3800 0.4200 0.1800 0.2600 0.2500 -
P/RPS 9.46 3.18 1.94 3.26 1.71 2.38 2.66 23.54%
  YoY % 197.48% 63.92% -40.49% 90.64% -28.15% -10.53% -
  Horiz. % 355.64% 119.55% 72.93% 122.56% 64.29% 89.47% 100.00%
P/EPS 97.52 49.28 37.19 32.06 56.25 48.15 40.32 15.85%
  YoY % 97.89% 32.51% 16.00% -43.00% 16.82% 19.42% -
  Horiz. % 241.87% 122.22% 92.24% 79.51% 139.51% 119.42% 100.00%
EY 1.03 2.03 2.69 3.12 1.78 2.08 2.48 -13.62%
  YoY % -49.26% -24.54% -13.78% 75.28% -14.42% -16.13% -
  Horiz. % 41.53% 81.85% 108.47% 125.81% 71.77% 83.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.08 1.33 0.00 1.35 0.66 0.85 1.03 25.77%
  YoY % 206.77% 0.00% 0.00% 104.55% -22.35% -17.48% -
  Horiz. % 396.12% 129.13% 0.00% 131.07% 64.08% 82.52% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers