[3A] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 107.93%
YoY- -21.65%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 71,439 268,806 203,640 138,700 65,713 248,940 184,122 -46.77%
PBT 4,937 15,352 9,634 5,108 2,317 20,905 17,287 -56.59%
Tax -997 -97 946 3,147 1,734 -4,011 -4,061 -60.75%
NP 3,940 15,255 10,580 8,255 4,051 16,894 13,226 -55.36%
-
NP to SH 3,683 15,887 11,141 8,282 3,983 16,894 13,226 -57.32%
-
Tax Rate 20.19% 0.63% -9.82% -61.61% -74.84% 19.19% 23.49% -
Total Cost 67,499 253,551 193,060 130,445 61,662 232,046 170,896 -46.13%
-
Net Worth 203,740 200,789 201,010 198,491 194,181 183,512 181,717 7.91%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 4,496 -
Div Payout % - - - - - - 33.99% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 203,740 200,789 201,010 198,491 194,181 183,512 181,717 7.91%
NOSH 391,808 393,242 393,674 394,380 394,356 380,495 374,674 3.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.52% 5.68% 5.20% 5.95% 6.16% 6.79% 7.18% -
ROE 1.81% 7.91% 5.54% 4.17% 2.05% 9.21% 7.28% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.23 68.36 51.73 35.17 16.66 65.43 49.14 -48.33%
EPS 0.94 4.04 2.83 2.10 1.01 4.44 3.53 -58.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.52 0.5106 0.5106 0.5033 0.4924 0.4823 0.485 4.75%
Adjusted Per Share Value based on latest NOSH - 394,403
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.52 54.64 41.39 28.19 13.36 50.60 37.42 -46.76%
EPS 0.75 3.23 2.26 1.68 0.81 3.43 2.69 -57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.4141 0.4081 0.4086 0.4034 0.3947 0.373 0.3693 7.92%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.15 1.12 1.14 1.47 1.58 1.59 1.77 -
P/RPS 6.31 1.64 2.20 4.18 9.48 2.43 3.60 45.32%
P/EPS 122.34 27.72 40.28 70.00 156.44 35.81 50.14 81.14%
EY 0.82 3.61 2.48 1.43 0.64 2.79 1.99 -44.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
P/NAPS 2.21 2.19 2.23 2.92 3.21 3.30 3.65 -28.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 -
Price 1.16 1.22 1.18 1.28 1.59 1.54 1.56 -
P/RPS 6.36 1.78 2.28 3.64 9.54 2.35 3.17 59.00%
P/EPS 123.40 30.20 41.70 60.95 157.43 34.68 44.19 98.17%
EY 0.81 3.31 2.40 1.64 0.64 2.88 2.26 -49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 2.23 2.39 2.31 2.54 3.23 3.19 3.22 -21.70%

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