[3A] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -3.22%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 153,252 154,714 143,007 122,205 107,118 94,915 90,046 42.31%
PBT 12,616 15,142 14,683 12,239 12,320 13,041 12,556 0.31%
Tax -554 -3,899 -3,475 -2,453 -2,208 -1,071 -871 -25.93%
NP 12,062 11,243 11,208 9,786 10,112 11,970 11,685 2.12%
-
NP to SH 12,062 11,243 11,208 9,786 10,112 11,970 11,685 2.12%
-
Tax Rate 4.39% 25.75% 23.67% 20.04% 17.92% 8.21% 6.94% -
Total Cost 141,190 143,471 131,799 112,419 97,006 82,945 78,361 47.80%
-
Net Worth 79,904 0 0 0 43,995 63,692 58,856 22.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - 2,104 2,104 -
Div Payout % - - - - - 17.58% 18.01% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 79,904 0 0 0 43,995 63,692 58,856 22.49%
NOSH 308,987 258,362 209,327 191,603 186,896 183,975 178,351 44.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.87% 7.27% 7.84% 8.01% 9.44% 12.61% 12.98% -
ROE 15.10% 0.00% 0.00% 0.00% 22.98% 18.79% 19.85% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.60 59.88 68.32 63.78 57.31 51.59 50.49 -1.17%
EPS 3.90 4.35 5.35 5.11 5.41 6.51 6.55 -29.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.14 1.18 -
NAPS 0.2586 0.00 0.00 0.00 0.2354 0.3462 0.33 -14.93%
Adjusted Per Share Value based on latest NOSH - 191,603
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.15 31.45 29.07 24.84 21.77 19.29 18.30 42.33%
EPS 2.45 2.29 2.28 1.99 2.06 2.43 2.38 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.43 -
NAPS 0.1624 0.00 0.00 0.00 0.0894 0.1295 0.1196 22.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.36 0.34 0.36 0.40 0.59 0.56 -
P/RPS 0.65 0.60 0.50 0.56 0.70 1.14 1.11 -29.89%
P/EPS 8.20 8.27 6.35 7.05 7.39 9.07 8.55 -2.73%
EY 12.20 12.09 15.75 14.19 13.53 11.03 11.70 2.81%
DY 0.00 0.00 0.00 0.00 0.00 1.94 2.11 -
P/NAPS 1.24 0.00 0.00 0.00 1.70 1.70 1.70 -18.89%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 -
Price 0.34 0.34 0.30 0.38 0.38 0.63 0.62 -
P/RPS 0.69 0.57 0.44 0.60 0.66 1.22 1.23 -31.86%
P/EPS 8.71 7.81 5.60 7.44 7.02 9.68 9.46 -5.33%
EY 11.48 12.80 17.85 13.44 14.24 10.33 10.57 5.63%
DY 0.00 0.00 0.00 0.00 0.00 1.82 1.90 -
P/NAPS 1.31 0.00 0.00 0.00 1.61 1.82 1.88 -21.31%

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