[3A] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.75%
YoY- 51.34%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 164,513 160,100 97,972 83,438 69,066 60,897 38,732 27.23%
PBT 22,952 15,892 12,746 7,892 5,604 6,618 3,016 40.20%
Tax -4,920 -3,678 -1,424 -1,021 -1,064 -2,158 -672 39.30%
NP 18,032 12,213 11,322 6,870 4,540 4,460 2,344 40.45%
-
NP to SH 18,032 12,213 11,322 6,870 4,540 4,460 2,344 40.45%
-
Tax Rate 21.44% 23.14% 11.17% 12.94% 18.99% 32.61% 22.28% -
Total Cost 146,481 147,886 86,649 76,568 64,526 56,437 36,388 26.09%
-
Net Worth 90,108 0 61,893 50,793 0 36,501 32,299 18.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 90,108 0 61,893 50,793 0 36,501 32,299 18.63%
NOSH 308,063 236,487 178,778 175,272 151,618 139,958 139,523 14.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.96% 7.63% 11.56% 8.23% 6.57% 7.32% 6.05% -
ROE 20.01% 0.00% 18.29% 13.53% 0.00% 12.22% 7.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.40 67.70 54.80 47.61 45.55 43.51 27.76 11.50%
EPS 5.85 3.96 6.33 3.92 2.99 3.19 1.68 23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.00 0.3462 0.2898 0.00 0.2608 0.2315 3.97%
Adjusted Per Share Value based on latest NOSH - 174,967
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.44 32.54 19.91 16.96 14.04 12.38 7.87 27.23%
EPS 3.67 2.48 2.30 1.40 0.92 0.91 0.48 40.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1831 0.00 0.1258 0.1032 0.00 0.0742 0.0656 18.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.82 0.36 0.59 0.20 0.18 0.28 0.31 -
P/RPS 1.54 0.53 1.08 0.42 0.40 0.64 1.12 5.44%
P/EPS 14.01 6.97 9.32 5.10 6.01 8.79 18.45 -4.48%
EY 7.14 14.35 10.73 19.60 16.64 11.38 5.42 4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.00 1.70 0.69 0.00 1.07 1.34 13.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/10/09 19/11/08 14/11/07 21/11/06 31/10/05 26/11/04 27/11/03 -
Price 1.44 0.34 0.63 0.23 0.16 0.30 0.28 -
P/RPS 2.70 0.50 1.15 0.48 0.35 0.69 1.01 17.79%
P/EPS 24.60 6.58 9.95 5.87 5.34 9.41 16.67 6.69%
EY 4.06 15.19 10.05 17.04 18.71 10.62 6.00 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 0.00 1.82 0.79 0.00 1.15 1.21 26.30%

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