[3A] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.75%
YoY- 10.65%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 44,098 37,547 33,639 27,723 23,296 22,460 21,437 61.81%
PBT 6,085 2,435 2,760 3,403 3,641 2,516 3,481 45.16%
Tax -1,417 -477 -1,140 -441 -395 -232 -26 1340.97%
NP 4,668 1,958 1,620 2,962 3,246 2,284 3,455 22.23%
-
NP to SH 4,668 1,958 1,620 2,962 3,246 2,284 3,455 22.23%
-
Tax Rate 23.29% 19.59% 41.30% 12.96% 10.85% 9.22% 0.75% -
Total Cost 39,430 35,589 32,019 24,761 20,050 20,176 17,982 68.86%
-
Net Worth 50,217 0 43,995 63,692 58,856 54,170 54,280 -5.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 2,104 -
Div Payout % - - - - - - 60.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,217 0 43,995 63,692 58,856 54,170 54,280 -5.05%
NOSH 209,327 191,603 186,896 183,975 178,351 174,351 175,380 12.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.59% 5.21% 4.82% 10.68% 13.93% 10.17% 16.12% -
ROE 9.30% 0.00% 3.68% 4.65% 5.52% 4.22% 6.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.07 19.60 18.00 15.07 13.06 12.88 12.22 43.83%
EPS 2.23 0.64 0.53 1.61 1.82 1.31 1.97 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.2399 0.00 0.2354 0.3462 0.33 0.3107 0.3095 -15.63%
Adjusted Per Share Value based on latest NOSH - 183,975
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.96 7.63 6.84 5.63 4.73 4.57 4.36 61.71%
EPS 0.95 0.40 0.33 0.60 0.66 0.46 0.70 22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.1021 0.00 0.0894 0.1295 0.1196 0.1101 0.1103 -5.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.36 0.40 0.59 0.56 0.41 0.26 -
P/RPS 1.61 1.84 2.22 3.92 4.29 3.18 2.13 -17.03%
P/EPS 15.25 35.23 46.15 36.65 30.77 31.30 13.20 10.11%
EY 6.56 2.84 2.17 2.73 3.25 3.20 7.58 -9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
P/NAPS 1.42 0.00 1.70 1.70 1.70 1.32 0.84 41.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 29/05/07 27/02/07 -
Price 0.30 0.38 0.38 0.63 0.62 0.42 0.34 -
P/RPS 1.42 1.94 2.11 4.18 4.75 3.26 2.78 -36.12%
P/EPS 13.45 37.19 43.84 39.13 34.07 32.06 17.26 -15.33%
EY 7.43 2.69 2.28 2.56 2.94 3.12 5.79 18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 1.25 0.00 1.61 1.82 1.88 1.35 1.10 8.90%

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