[3A] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -66.7%
YoY- 74.4%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,595 45,673 29,370 13,231 40,501 29,049 18,505 119.72%
PBT 6,267 4,964 3,183 1,297 3,234 2,262 1,445 164.76%
Tax -1,822 -1,619 -1,019 -425 -615 -504 -288 240.15%
NP 4,445 3,345 2,164 872 2,619 1,758 1,157 144.29%
-
NP to SH 4,445 3,345 2,164 872 2,619 1,758 1,157 144.29%
-
Tax Rate 29.07% 32.61% 32.01% 32.77% 19.02% 22.28% 19.93% -
Total Cost 56,150 42,328 27,206 12,359 37,882 27,291 17,348 118.03%
-
Net Worth 37,586 36,501 35,224 34,190 33,178 32,299 31,685 12.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 37,586 36,501 35,224 34,190 33,178 32,299 31,685 12.00%
NOSH 139,935 139,958 139,612 140,645 140,053 139,523 139,397 0.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.34% 7.32% 7.37% 6.59% 6.47% 6.05% 6.25% -
ROE 11.83% 9.16% 6.14% 2.55% 7.89% 5.44% 3.65% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.30 32.63 21.04 9.41 28.92 20.82 13.27 119.20%
EPS 3.18 2.39 1.55 0.62 1.87 1.26 0.83 143.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2608 0.2523 0.2431 0.2369 0.2315 0.2273 11.71%
Adjusted Per Share Value based on latest NOSH - 140,645
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.32 9.28 5.97 2.69 8.23 5.90 3.76 119.81%
EPS 0.90 0.68 0.44 0.18 0.53 0.36 0.24 140.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0742 0.0716 0.0695 0.0674 0.0656 0.0644 12.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.30 0.28 0.24 0.25 0.30 0.31 0.24 -
P/RPS 0.69 0.86 1.14 2.66 1.04 1.49 1.81 -47.27%
P/EPS 9.44 11.72 15.48 40.32 16.04 24.60 28.92 -52.43%
EY 10.59 8.54 6.46 2.48 6.23 4.06 3.46 110.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.07 0.95 1.03 1.27 1.34 1.06 3.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 10/08/04 22/04/04 27/02/04 27/11/03 23/09/03 -
Price 0.29 0.30 0.23 0.25 0.28 0.28 0.32 -
P/RPS 0.67 0.92 1.09 2.66 0.97 1.34 2.41 -57.23%
P/EPS 9.13 12.55 14.84 40.32 14.97 22.22 38.55 -61.55%
EY 10.95 7.97 6.74 2.48 6.68 4.50 2.59 160.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 0.91 1.03 1.18 1.21 1.41 -16.21%

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