[3A] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
01-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 71.07%
YoY- 21.14%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 132,296 152,252 160,100 163,290 150,188 107,118 97,972 22.14%
PBT 11,572 12,691 15,892 17,186 9,740 12,320 12,746 -6.23%
Tax -3,024 -554 -3,678 -3,788 -1,908 -2,208 -1,424 65.13%
NP 8,548 12,137 12,213 13,398 7,832 10,112 11,322 -17.07%
-
NP to SH 8,548 12,137 12,213 13,398 7,832 10,112 11,322 -17.07%
-
Tax Rate 26.13% 4.37% 23.14% 22.04% 19.59% 17.92% 11.17% -
Total Cost 123,748 140,115 147,886 149,892 142,356 97,006 86,649 26.79%
-
Net Worth 79,130 79,660 0 48,116 0 42,607 61,893 17.77%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 79,130 79,660 0 48,116 0 42,607 61,893 17.77%
NOSH 309,710 308,045 236,487 200,568 191,603 181,001 178,778 44.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.46% 7.97% 7.63% 8.21% 5.21% 9.44% 11.56% -
ROE 10.80% 15.24% 0.00% 27.84% 0.00% 23.73% 18.29% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 42.72 49.43 67.70 81.41 78.38 59.18 54.80 -15.28%
EPS 2.76 3.94 3.96 6.68 2.56 3.40 6.33 -42.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.2586 0.00 0.2399 0.00 0.2354 0.3462 -18.31%
Adjusted Per Share Value based on latest NOSH - 209,327
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 26.89 30.95 32.54 33.19 30.53 21.77 19.91 22.16%
EPS 1.74 2.47 2.48 2.72 1.59 2.06 2.30 -16.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1619 0.00 0.0978 0.00 0.0866 0.1258 17.76%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.32 0.32 0.36 0.34 0.36 0.40 0.59 -
P/RPS 0.75 0.65 0.53 0.42 0.46 0.68 1.08 -21.56%
P/EPS 11.59 8.12 6.97 5.09 8.81 7.16 9.32 15.62%
EY 8.63 12.31 14.35 19.65 11.35 13.97 10.73 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.24 0.00 1.42 0.00 1.70 1.70 -18.51%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 14/11/07 -
Price 0.34 0.34 0.34 0.30 0.38 0.38 0.63 -
P/RPS 0.80 0.69 0.50 0.37 0.48 0.64 1.15 -21.47%
P/EPS 12.32 8.63 6.58 4.49 9.30 6.80 9.95 15.29%
EY 8.12 11.59 15.19 22.27 10.76 14.70 10.05 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 0.00 1.25 0.00 1.61 1.82 -18.85%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment