[3A] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.2%
YoY- -28.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 306,552 302,910 300,137 300,668 295,308 306,429 298,057 1.89%
PBT 23,100 16,120 15,172 17,414 17,472 21,999 20,752 7.41%
Tax -8,700 -5,804 -5,898 -7,058 -6,548 -5,813 -5,172 41.48%
NP 14,400 10,316 9,273 10,356 10,924 16,186 15,580 -5.11%
-
NP to SH 14,400 10,316 9,273 10,356 10,924 16,186 15,580 -5.11%
-
Tax Rate 37.66% 36.00% 38.87% 40.53% 37.48% 26.42% 24.92% -
Total Cost 292,152 292,594 290,864 290,312 284,384 290,243 282,477 2.27%
-
Net Worth 223,476 218,775 219,848 218,809 217,846 210,618 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 223,476 218,775 219,848 218,809 217,846 210,618 0 -
NOSH 395,604 393,127 392,937 392,272 395,797 390,467 393,028 0.43%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.70% 3.41% 3.09% 3.44% 3.70% 5.28% 5.23% -
ROE 6.44% 4.72% 4.22% 4.73% 5.01% 7.68% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 77.49 77.05 76.38 76.65 74.61 78.48 75.84 1.44%
EPS 3.64 2.62 2.36 2.64 2.76 4.11 3.96 -5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5649 0.5565 0.5595 0.5578 0.5504 0.5394 0.00 -
Adjusted Per Share Value based on latest NOSH - 394,677
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.31 61.57 61.00 61.11 60.02 62.28 60.58 1.89%
EPS 2.93 2.10 1.88 2.10 2.22 3.29 3.17 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.4447 0.4468 0.4447 0.4428 0.4281 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.89 0.84 0.99 1.05 1.05 1.09 1.00 -
P/RPS 1.15 1.09 1.30 1.37 1.41 1.39 1.32 -8.78%
P/EPS 24.45 32.01 41.95 39.77 38.04 26.29 25.23 -2.07%
EY 4.09 3.12 2.38 2.51 2.63 3.80 3.96 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.51 1.77 1.88 1.91 2.02 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 -
Price 0.915 0.935 0.93 1.03 1.02 1.00 1.10 -
P/RPS 1.18 1.21 1.22 1.34 1.37 1.27 1.45 -12.84%
P/EPS 25.14 35.63 39.41 39.02 36.96 24.12 27.75 -6.37%
EY 3.98 2.81 2.54 2.56 2.71 4.15 3.60 6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.68 1.66 1.85 1.85 1.85 0.00 -

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 ⃤ & 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