[3A] YoY Cumulative 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- 108.12%
YoY- 51.34%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 123,385 120,075 73,479 62,579 51,800 45,673 29,049 27.23%
PBT 17,214 11,919 9,560 5,919 4,203 4,964 2,262 40.20%
Tax -3,690 -2,759 -1,068 -766 -798 -1,619 -504 39.30%
NP 13,524 9,160 8,492 5,153 3,405 3,345 1,758 40.45%
-
NP to SH 13,524 9,160 8,492 5,153 3,405 3,345 1,758 40.45%
-
Tax Rate 21.44% 23.15% 11.17% 12.94% 18.99% 32.61% 22.28% -
Total Cost 109,861 110,915 64,987 57,426 48,395 42,328 27,291 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 15.01% 0.00% 13.72% 10.14% 0.00% 9.16% 5.44% -
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 40.05 50.77 41.10 35.70 34.16 32.63 20.82 11.50%
EPS 4.39 2.97 4.75 2.94 2.24 2.39 1.26 23.10%
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 25.08 24.41 14.93 12.72 10.53 9.28 5.90 27.24%
EPS 2.75 1.86 1.73 1.05 0.69 0.68 0.36 40.29%
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 2.05 0.71 1.44 0.56 0.53 0.86 1.49 5.45%
P/EPS 18.68 9.29 12.42 6.80 8.02 11.72 24.60 -4.48%
EY 5.35 10.76 8.05 14.70 12.48 8.54 4.06 4.70%
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 3.60 0.67 1.53 0.64 0.47 0.92 1.34 17.88%
P/EPS 32.80 8.78 13.26 7.82 7.12 12.55 22.22 6.69%
EY 3.05 11.39 7.54 12.78 14.04 7.97 4.50 -6.27%
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