[3A] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 42.11%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 62,579 39,725 18,675 70,785 51,800 32,487 15,323 155.28%
PBT 5,919 3,001 764 5,573 4,203 2,601 1,075 211.48%
Tax -766 -525 -197 -734 -798 -385 -317 79.97%
NP 5,153 2,476 567 4,839 3,405 2,216 758 258.44%
-
NP to SH 5,153 2,476 567 4,839 3,405 2,216 758 258.44%
-
Tax Rate 12.94% 17.49% 25.79% 13.17% 18.99% 14.80% 29.49% -
Total Cost 57,426 37,249 18,108 65,946 48,395 30,271 14,565 149.36%
-
Net Worth 50,793 49,590 48,106 40,631 0 44,460 43,037 11.66%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 50,793 49,590 48,106 40,631 0 44,460 43,037 11.66%
NOSH 175,272 175,602 177,187 156,096 151,618 140,253 140,370 15.94%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.23% 6.23% 3.04% 6.84% 6.57% 6.82% 4.95% -
ROE 10.14% 4.99% 1.18% 11.91% 0.00% 4.98% 1.76% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.70 22.62 10.54 45.35 34.16 23.16 10.92 120.11%
EPS 2.94 1.41 0.32 3.10 2.24 1.58 0.54 209.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.2824 0.2715 0.2603 0.00 0.317 0.3066 -3.68%
Adjusted Per Share Value based on latest NOSH - 174,264
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.72 8.07 3.80 14.39 10.53 6.60 3.11 155.53%
EPS 1.05 0.50 0.12 0.98 0.69 0.45 0.15 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.1008 0.0978 0.0826 0.00 0.0904 0.0875 11.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.19 0.22 0.16 0.18 0.26 0.26 -
P/RPS 0.56 0.84 2.09 0.35 0.53 1.12 2.38 -61.85%
P/EPS 6.80 13.48 68.75 5.16 8.02 16.46 48.15 -72.84%
EY 14.70 7.42 1.45 19.38 12.48 6.08 2.08 267.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.81 0.61 0.00 0.82 0.85 -12.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 09/08/06 24/05/06 24/02/06 31/10/05 01/08/05 15/06/05 -
Price 0.23 0.19 0.18 0.19 0.16 0.19 0.26 -
P/RPS 0.64 0.84 1.71 0.42 0.47 0.82 2.38 -58.30%
P/EPS 7.82 13.48 56.25 6.13 7.12 12.03 48.15 -70.19%
EY 12.78 7.42 1.78 16.32 14.04 8.32 2.08 235.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.66 0.73 0.00 0.60 0.85 -4.75%

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