[3A] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -76.42%
YoY- -33.03%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 268,806 203,640 138,700 65,713 248,940 184,122 118,382 72.49%
PBT 15,352 9,634 5,108 2,317 20,905 17,287 13,959 6.52%
Tax -97 946 3,147 1,734 -4,011 -4,061 -3,389 -90.58%
NP 15,255 10,580 8,255 4,051 16,894 13,226 10,570 27.62%
-
NP to SH 15,887 11,141 8,282 3,983 16,894 13,226 10,570 31.11%
-
Tax Rate 0.63% -9.82% -61.61% -74.84% 19.19% 23.49% 24.28% -
Total Cost 253,551 193,060 130,445 61,662 232,046 170,896 107,812 76.57%
-
Net Worth 200,789 201,010 198,491 194,181 183,512 181,717 146,797 23.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 4,496 - -
Div Payout % - - - - - 33.99% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,789 201,010 198,491 194,181 183,512 181,717 146,797 23.14%
NOSH 393,242 393,674 394,380 394,356 380,495 374,674 369,580 4.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.68% 5.20% 5.95% 6.16% 6.79% 7.18% 8.93% -
ROE 7.91% 5.54% 4.17% 2.05% 9.21% 7.28% 7.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.36 51.73 35.17 16.66 65.43 49.14 32.03 65.53%
EPS 4.04 2.83 2.10 1.01 4.44 3.53 2.86 25.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.5106 0.5106 0.5033 0.4924 0.4823 0.485 0.3972 18.17%
Adjusted Per Share Value based on latest NOSH - 394,356
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 54.64 41.39 28.19 13.36 50.60 37.42 24.06 72.51%
EPS 3.23 2.26 1.68 0.81 3.43 2.69 2.15 31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.4081 0.4086 0.4034 0.3947 0.373 0.3693 0.2984 23.13%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.12 1.14 1.47 1.58 1.59 1.77 1.63 -
P/RPS 1.64 2.20 4.18 9.48 2.43 3.60 5.09 -52.90%
P/EPS 27.72 40.28 70.00 156.44 35.81 50.14 56.99 -38.07%
EY 3.61 2.48 1.43 0.64 2.79 1.99 1.75 61.83%
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 2.19 2.23 2.92 3.21 3.30 3.65 4.10 -34.09%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 -
Price 1.22 1.18 1.28 1.59 1.54 1.56 1.83 -
P/RPS 1.78 2.28 3.64 9.54 2.35 3.17 5.71 -53.92%
P/EPS 30.20 41.70 60.95 157.43 34.68 44.19 63.99 -39.29%
EY 3.31 2.40 1.64 0.64 2.88 2.26 1.56 64.89%
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 2.39 2.31 2.54 3.23 3.19 3.22 4.61 -35.38%

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