[3A] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.06%
YoY- 140.93%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 27,723 23,296 22,460 21,437 22,854 21,050 18,675 30.10%
PBT 3,403 3,641 2,516 3,481 2,918 2,237 764 170.46%
Tax -441 -395 -232 -26 -241 -328 -197 71.04%
NP 2,962 3,246 2,284 3,455 2,677 1,909 567 200.76%
-
NP to SH 2,962 3,246 2,284 3,455 2,677 1,909 567 200.76%
-
Tax Rate 12.96% 10.85% 9.22% 0.75% 8.26% 14.66% 25.79% -
Total Cost 24,761 20,050 20,176 17,982 20,177 19,141 18,108 23.17%
-
Net Worth 63,692 58,856 54,170 54,280 50,705 49,458 48,106 20.55%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 60.91% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 63,692 58,856 54,170 54,280 50,705 49,458 48,106 20.55%
NOSH 183,975 178,351 174,351 175,380 174,967 175,137 177,187 2.53%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.68% 13.93% 10.17% 16.12% 11.71% 9.07% 3.04% -
ROE 4.65% 5.52% 4.22% 6.37% 5.28% 3.86% 1.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.07 13.06 12.88 12.22 13.06 12.02 10.54 26.88%
EPS 1.61 1.82 1.31 1.97 1.53 1.09 0.32 193.33%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3462 0.33 0.3107 0.3095 0.2898 0.2824 0.2715 17.57%
Adjusted Per Share Value based on latest NOSH - 175,380
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.63 4.73 4.57 4.36 4.65 4.28 3.80 29.93%
EPS 0.60 0.66 0.46 0.70 0.54 0.39 0.12 192.11%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.1295 0.1196 0.1101 0.1103 0.1031 0.1005 0.0978 20.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.59 0.56 0.41 0.26 0.20 0.19 0.22 -
P/RPS 3.92 4.29 3.18 2.13 1.53 1.58 2.09 52.02%
P/EPS 36.65 30.77 31.30 13.20 13.07 17.43 68.75 -34.22%
EY 2.73 3.25 3.20 7.58 7.65 5.74 1.45 52.41%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 1.70 1.70 1.32 0.84 0.69 0.67 0.81 63.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 31/07/07 29/05/07 27/02/07 21/11/06 09/08/06 24/05/06 -
Price 0.63 0.62 0.42 0.34 0.23 0.19 0.18 -
P/RPS 4.18 4.75 3.26 2.78 1.76 1.58 1.71 81.36%
P/EPS 39.13 34.07 32.06 17.26 15.03 17.43 56.25 -21.47%
EY 2.56 2.94 3.12 5.79 6.65 5.74 1.78 27.38%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 1.82 1.88 1.35 1.10 0.79 0.67 0.66 96.52%

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