[3A] QoQ Cumulative Quarter Result on 30-Jun-2009 [#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- 256.86%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 61,326 178,582 123,385 78,249 33,074 152,252 120,075 -36.13%
PBT 7,376 23,707 17,214 10,159 2,893 12,691 11,919 -27.40%
Tax -1,429 -5,668 -3,690 -2,533 -756 -554 -2,759 -35.53%
NP 5,947 18,039 13,524 7,626 2,137 12,137 9,160 -25.04%
-
NP to SH 5,947 18,039 13,524 7,626 2,137 12,137 9,160 -25.04%
-
Tax Rate 19.37% 23.91% 21.44% 24.93% 26.13% 4.37% 23.15% -
Total Cost 55,379 160,543 109,861 70,623 30,937 140,115 110,915 -37.09%
-
Net Worth 142,100 116,652 90,108 84,039 79,130 79,660 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 142,100 116,652 90,108 84,039 79,130 79,660 0 -
NOSH 369,378 316,473 308,063 307,499 309,710 308,045 236,487 34.65%
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% 10.10% 10.96% 9.75% 6.46% 7.97% 7.63% -
ROE 4.19% 15.46% 15.01% 9.07% 2.70% 15.24% 0.00% -
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 56.43 40.05 25.45 10.68 49.43 50.77 -52.57%
EPS 1.61 5.70 4.39 2.48 0.69 3.94 2.97 -33.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 0.00 -
Adjusted Per Share Value based on latest NOSH - 308,314
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 36.30 25.08 15.90 6.72 30.95 24.41 -36.15%
EPS 1.21 3.67 2.75 1.55 0.43 2.47 1.86 -24.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2888 0.2371 0.1831 0.1708 0.1608 0.1619 0.00 -
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 2.03 1.51 0.82 0.41 0.32 0.32 0.36 -
P/RPS 12.23 2.68 2.05 1.61 3.00 0.65 0.71 568.13%
P/EPS 126.09 26.49 18.68 16.53 46.38 8.12 9.29 469.90%
EY 0.79 3.77 5.35 6.05 2.16 12.31 10.76 -82.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 4.10 2.80 1.50 1.25 1.24 0.00 -
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 1.57 2.29 1.44 0.60 0.34 0.34 0.34 -
P/RPS 9.46 4.06 3.60 2.36 3.18 0.69 0.67 485.11%
P/EPS 97.52 40.18 32.80 24.19 49.28 8.63 8.78 398.54%
EY 1.03 2.49 3.05 4.13 2.03 11.59 11.39 -79.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 6.21 4.92 2.20 1.33 1.31 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