[3A] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.74%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 78,249 33,074 152,252 120,075 81,645 37,547 107,118 -18.90%
PBT 10,159 2,893 12,691 11,919 8,593 2,435 12,320 -12.07%
Tax -2,533 -756 -554 -2,759 -1,894 -477 -2,208 9.59%
NP 7,626 2,137 12,137 9,160 6,699 1,958 10,112 -17.16%
-
NP to SH 7,626 2,137 12,137 9,160 6,699 1,958 10,112 -17.16%
-
Tax Rate 24.93% 26.13% 4.37% 23.15% 22.04% 19.59% 17.92% -
Total Cost 70,623 30,937 140,115 110,915 74,946 35,589 97,006 -19.08%
-
Net Worth 84,039 79,130 79,660 0 48,116 0 42,607 57.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,039 79,130 79,660 0 48,116 0 42,607 57.34%
NOSH 307,499 309,710 308,045 236,487 200,568 191,603 181,001 42.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.75% 6.46% 7.97% 7.63% 8.21% 5.21% 9.44% -
ROE 9.07% 2.70% 15.24% 0.00% 13.92% 0.00% 23.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.45 10.68 49.43 50.77 40.71 19.60 59.18 -43.05%
EPS 2.48 0.69 3.94 2.97 3.34 0.64 3.40 -18.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2555 0.2586 0.00 0.2399 0.00 0.2354 10.47%
Adjusted Per Share Value based on latest NOSH - 258,362
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.90 6.72 30.95 24.41 16.59 7.63 21.77 -18.91%
EPS 1.55 0.43 2.47 1.86 1.36 0.40 2.06 -17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1608 0.1619 0.00 0.0978 0.00 0.0866 57.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.32 0.32 0.36 0.34 0.36 0.40 -
P/RPS 1.61 3.00 0.65 0.71 0.84 1.84 0.68 77.73%
P/EPS 16.53 46.38 8.12 9.29 10.18 35.23 7.16 74.76%
EY 6.05 2.16 12.31 10.76 9.82 2.84 13.97 -42.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 1.24 0.00 1.42 0.00 1.70 -8.01%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 -
Price 0.60 0.34 0.34 0.34 0.30 0.38 0.38 -
P/RPS 2.36 3.18 0.69 0.67 0.74 1.94 0.64 138.87%
P/EPS 24.19 49.28 8.63 8.78 8.98 37.19 6.80 133.21%
EY 4.13 2.03 11.59 11.39 11.13 2.69 14.70 -57.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.33 1.31 0.00 1.25 0.00 1.61 23.16%

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