[3A] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.23%
YoY- 68.89%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 90,046 78,023 63,711 51,366 36,217 6,068 71.45%
PBT 12,556 5,973 5,685 4,972 2,976 1,059 63.93%
Tax -871 -743 -1,188 -1,346 -829 -200 34.19%
NP 11,685 5,230 4,497 3,626 2,147 859 68.50%
-
NP to SH 11,685 5,230 4,497 3,626 2,147 859 68.50%
-
Tax Rate 6.94% 12.44% 20.90% 27.07% 27.86% 18.89% -
Total Cost 78,361 72,793 59,214 47,740 34,070 5,209 71.92%
-
Net Worth 58,856 49,458 44,440 35,431 31,773 23,243 20.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,104 - - - - - -
Div Payout % 18.01% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 58,856 49,458 44,440 35,431 31,773 23,243 20.40%
NOSH 178,351 175,137 140,192 140,434 139,787 101,058 12.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.98% 6.70% 7.06% 7.06% 5.93% 14.16% -
ROE 19.85% 10.57% 10.12% 10.23% 6.76% 3.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 50.49 44.55 45.45 36.58 25.91 6.00 53.07%
EPS 6.55 2.99 3.21 2.58 1.54 0.85 50.40%
DPS 1.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.2824 0.317 0.2523 0.2273 0.23 7.48%
Adjusted Per Share Value based on latest NOSH - 140,434
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 18.30 15.86 12.95 10.44 7.36 1.23 71.54%
EPS 2.38 1.06 0.91 0.74 0.44 0.17 69.47%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1005 0.0903 0.072 0.0646 0.0472 20.42%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.56 0.19 0.26 0.24 0.24 0.00 -
P/RPS 1.11 0.43 0.57 0.66 0.93 0.00 -
P/EPS 8.55 6.36 8.11 9.30 15.63 0.00 -
EY 11.70 15.72 12.34 10.76 6.40 0.00 -
DY 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.67 0.82 0.95 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/07 09/08/06 01/08/05 10/08/04 23/09/03 - -
Price 0.62 0.19 0.19 0.23 0.32 0.00 -
P/RPS 1.23 0.43 0.42 0.63 1.24 0.00 -
P/EPS 9.46 6.36 5.92 8.91 20.83 0.00 -
EY 10.57 15.72 16.88 11.23 4.80 0.00 -
DY 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.67 0.60 0.91 1.41 0.00 -

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