[3A] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 61.87%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 204,455 107,568 352,400 258,476 167,342 74,593 311,410 -24.47%
PBT 22,228 9,284 30,350 26,009 15,892 5,932 26,186 -10.35%
Tax -6,398 -2,592 -10,266 -8,996 -5,382 -2,417 -8,056 -14.25%
NP 15,830 6,692 20,084 17,013 10,510 3,515 18,130 -8.65%
-
NP to SH 15,830 6,692 20,084 17,013 10,510 3,515 18,130 -8.65%
-
Tax Rate 28.78% 27.92% 33.83% 34.59% 33.87% 40.75% 30.76% -
Total Cost 188,625 100,876 332,316 241,463 156,832 71,078 293,280 -25.51%
-
Net Worth 263,006 253,744 248,293 251,493 242,595 236,373 231,560 8.86%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 263,006 253,744 248,293 251,493 242,595 236,373 231,560 8.86%
NOSH 393,781 393,647 393,803 393,819 393,632 394,943 393,275 0.08%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.74% 6.22% 5.70% 6.58% 6.28% 4.71% 5.82% -
ROE 6.02% 2.64% 8.09% 6.76% 4.33% 1.49% 7.83% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 51.92 27.33 89.49 65.63 42.51 18.89 79.18 -24.54%
EPS 4.02 1.70 5.10 4.32 2.67 0.89 4.61 -8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6446 0.6305 0.6386 0.6163 0.5985 0.5888 8.77%
Adjusted Per Share Value based on latest NOSH - 394,121
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.56 21.86 71.63 52.54 34.01 15.16 63.29 -24.47%
EPS 3.22 1.36 4.08 3.46 2.14 0.71 3.68 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5346 0.5157 0.5047 0.5112 0.4931 0.4804 0.4707 8.86%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.34 1.03 1.05 0.95 1.09 0.90 0.875 -
P/RPS 2.58 3.77 1.17 1.45 2.56 4.77 1.11 75.55%
P/EPS 33.33 60.59 20.59 21.99 40.82 101.12 18.98 45.60%
EY 3.00 1.65 4.86 4.55 2.45 0.99 5.27 -31.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.60 1.67 1.49 1.77 1.50 1.49 22.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 05/05/16 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 -
Price 1.38 1.06 1.09 1.06 0.985 0.965 1.00 -
P/RPS 2.66 3.88 1.22 1.62 2.32 5.11 1.26 64.64%
P/EPS 34.33 62.35 21.37 24.54 36.89 108.43 21.69 35.85%
EY 2.91 1.60 4.68 4.08 2.71 0.92 4.61 -26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.64 1.73 1.66 1.60 1.61 1.70 14.04%

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