[3A] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.82%
YoY- -7.53%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 306,429 223,543 143,326 71,439 268,806 203,640 138,700 69.22%
PBT 21,999 15,564 10,094 4,937 15,352 9,634 5,108 163.53%
Tax -5,813 -3,879 -2,885 -997 -97 946 3,147 -
NP 16,186 11,685 7,209 3,940 15,255 10,580 8,255 56.33%
-
NP to SH 16,186 11,685 7,209 3,683 15,887 11,141 8,282 55.99%
-
Tax Rate 26.42% 24.92% 28.58% 20.19% 0.63% -9.82% -61.61% -
Total Cost 290,243 211,858 136,117 67,499 253,551 193,060 130,445 70.02%
-
Net Worth 210,618 0 0 203,740 200,789 201,010 198,491 4.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 210,618 0 0 203,740 200,789 201,010 198,491 4.01%
NOSH 390,467 393,028 393,281 391,808 393,242 393,674 394,380 -0.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.28% 5.23% 5.03% 5.52% 5.68% 5.20% 5.95% -
ROE 7.68% 0.00% 0.00% 1.81% 7.91% 5.54% 4.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.48 56.88 36.44 18.23 68.36 51.73 35.17 70.34%
EPS 4.11 2.97 1.83 0.94 4.04 2.83 2.10 56.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5394 0.00 0.00 0.52 0.5106 0.5106 0.5033 4.70%
Adjusted Per Share Value based on latest NOSH - 391,808
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.28 45.44 29.13 14.52 54.64 41.39 28.19 69.22%
EPS 3.29 2.38 1.47 0.75 3.23 2.26 1.68 56.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4281 0.00 0.00 0.4141 0.4081 0.4086 0.4034 4.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.09 1.00 1.14 1.15 1.12 1.14 1.47 -
P/RPS 1.39 1.76 3.13 6.31 1.64 2.20 4.18 -51.84%
P/EPS 26.29 33.64 62.19 122.34 27.72 40.28 70.00 -47.79%
EY 3.80 2.97 1.61 0.82 3.61 2.48 1.43 91.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.00 0.00 2.21 2.19 2.23 2.92 -21.69%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 16/11/11 24/08/11 -
Price 1.00 1.10 1.16 1.16 1.22 1.18 1.28 -
P/RPS 1.27 1.93 3.18 6.36 1.78 2.28 3.64 -50.28%
P/EPS 24.12 37.00 63.28 123.40 30.20 41.70 60.95 -45.94%
EY 4.15 2.70 1.58 0.81 3.31 2.40 1.64 85.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.00 0.00 2.23 2.39 2.31 2.54 -18.97%

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