[3A] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.92%
YoY- 123.42%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 218,715 149,856 143,007 90,046 78,023 63,711 51,366 27.29%
PBT 27,506 14,254 14,683 12,556 5,973 5,685 4,972 32.97%
Tax -6,523 -1,193 -3,475 -871 -743 -1,188 -1,346 30.07%
NP 20,983 13,061 11,208 11,685 5,230 4,497 3,626 33.97%
-
NP to SH 20,983 13,061 11,208 11,685 5,230 4,497 3,626 33.97%
-
Tax Rate 23.71% 8.37% 23.67% 6.94% 12.44% 20.90% 27.07% -
Total Cost 197,732 136,795 131,799 78,361 72,793 59,214 47,740 26.71%
-
Net Worth 146,900 84,262 0 58,856 49,458 44,440 35,431 26.73%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 18.01% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 146,900 84,262 0 58,856 49,458 44,440 35,431 26.73%
NOSH 369,840 308,314 209,327 178,351 175,137 140,192 140,434 17.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.59% 8.72% 7.84% 12.98% 6.70% 7.06% 7.06% -
ROE 14.28% 15.50% 0.00% 19.85% 10.57% 10.12% 10.23% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 59.14 48.60 68.32 50.49 44.55 45.45 36.58 8.33%
EPS 5.67 4.24 5.35 6.55 2.99 3.21 2.58 14.01%
DPS 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
NAPS 0.3972 0.2733 0.00 0.33 0.2824 0.317 0.2523 7.85%
Adjusted Per Share Value based on latest NOSH - 178,351
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 44.45 30.46 29.07 18.30 15.86 12.95 10.44 27.29%
EPS 4.26 2.65 2.28 2.38 1.06 0.91 0.74 33.85%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2986 0.1713 0.00 0.1196 0.1005 0.0903 0.072 26.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.63 0.41 0.34 0.56 0.19 0.26 0.24 -
P/RPS 2.76 0.84 0.50 1.11 0.43 0.57 0.66 26.91%
P/EPS 28.73 9.68 6.35 8.55 6.36 8.11 9.30 20.67%
EY 3.48 10.33 15.75 11.70 15.72 12.34 10.76 -17.14%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 4.10 1.50 0.00 1.70 0.67 0.82 0.95 27.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 01/08/05 10/08/04 -
Price 1.83 0.60 0.30 0.62 0.19 0.19 0.23 -
P/RPS 3.09 1.23 0.44 1.23 0.43 0.42 0.63 30.33%
P/EPS 32.26 14.16 5.60 9.46 6.36 5.92 8.91 23.90%
EY 3.10 7.06 17.85 10.57 15.72 16.88 11.23 -19.30%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 4.61 2.20 0.00 1.88 0.67 0.60 0.91 31.03%

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