[3A] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -66.7%
YoY- 74.4%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 22,460 18,675 15,323 13,231 8,732 26.62%
PBT 2,516 764 1,075 1,297 626 41.55%
Tax -232 -197 -317 -425 -126 16.47%
NP 2,284 567 758 872 500 46.15%
-
NP to SH 2,284 567 758 872 500 46.15%
-
Tax Rate 9.22% 25.79% 29.49% 32.77% 20.13% -
Total Cost 20,176 18,108 14,565 12,359 8,232 25.10%
-
Net Worth 54,170 48,106 43,037 34,190 30,916 15.04%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 54,170 48,106 43,037 34,190 30,916 15.04%
NOSH 174,351 177,187 140,370 140,645 138,888 5.84%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.17% 3.04% 4.95% 6.59% 5.73% -
ROE 4.22% 1.18% 1.76% 2.55% 1.62% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.88 10.54 10.92 9.41 6.29 19.60%
EPS 1.31 0.32 0.54 0.62 0.36 38.08%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.2715 0.3066 0.2431 0.2226 8.68%
Adjusted Per Share Value based on latest NOSH - 140,645
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.57 3.80 3.11 2.69 1.77 26.74%
EPS 0.46 0.12 0.15 0.18 0.10 46.41%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0978 0.0875 0.0695 0.0628 15.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.41 0.22 0.26 0.25 0.17 -
P/RPS 3.18 2.09 2.38 2.66 2.70 4.17%
P/EPS 31.30 68.75 48.15 40.32 47.22 -9.76%
EY 3.20 1.45 2.08 2.48 2.12 10.83%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.81 0.85 1.03 0.76 14.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/07 24/05/06 15/06/05 22/04/04 28/04/03 -
Price 0.42 0.18 0.26 0.25 0.18 -
P/RPS 3.26 1.71 2.38 2.66 2.86 3.32%
P/EPS 32.06 56.25 48.15 40.32 50.00 -10.50%
EY 3.12 1.78 2.08 2.48 2.00 11.75%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.66 0.85 1.03 0.81 13.61%

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