[3A] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.84%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 148,779 122,205 87,800 74,137 62,686 45,000 32,512 28.81%
PBT 13,074 12,239 11,152 5,262 6,045 3,905 3,216 26.30%
Tax -833 -2,453 -804 -483 -1,714 -914 -867 -0.66%
NP 12,241 9,786 10,348 4,779 4,331 2,991 2,349 31.63%
-
NP to SH 12,241 9,786 10,348 4,779 4,331 2,991 2,349 31.63%
-
Tax Rate 6.37% 20.04% 7.21% 9.18% 28.35% 23.41% 26.96% -
Total Cost 136,538 112,419 77,452 69,358 58,355 42,009 30,163 28.58%
-
Net Worth 79,130 0 54,170 48,106 43,037 34,190 30,916 16.94%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 2,104 - - - - -
Div Payout % - - 20.34% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 79,130 0 54,170 48,106 43,037 34,190 30,916 16.94%
NOSH 309,710 191,603 174,351 177,187 140,370 140,645 138,888 14.28%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.23% 8.01% 11.79% 6.45% 6.91% 6.65% 7.23% -
ROE 15.47% 0.00% 19.10% 9.93% 10.06% 8.75% 7.60% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 48.04 63.78 50.36 41.84 44.66 32.00 23.41 12.71%
EPS 3.95 5.11 5.94 2.70 3.09 2.13 1.69 15.18%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.00 0.3107 0.2715 0.3066 0.2431 0.2226 2.32%
Adjusted Per Share Value based on latest NOSH - 177,187
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 30.24 24.84 17.85 15.07 12.74 9.15 6.61 28.81%
EPS 2.49 1.99 2.10 0.97 0.88 0.61 0.48 31.53%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.00 0.1101 0.0978 0.0875 0.0695 0.0628 16.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.32 0.36 0.41 0.22 0.26 0.25 0.17 -
P/RPS 0.67 0.56 0.81 0.53 0.58 0.78 0.73 -1.41%
P/EPS 8.10 7.05 6.91 8.16 8.43 11.76 10.05 -3.52%
EY 12.35 14.19 14.48 12.26 11.87 8.51 9.95 3.66%
DY 0.00 0.00 2.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 1.32 0.81 0.85 1.03 0.76 8.63%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 14/05/08 29/05/07 24/05/06 15/06/05 22/04/04 28/04/03 -
Price 0.34 0.38 0.42 0.18 0.26 0.25 0.18 -
P/RPS 0.71 0.60 0.83 0.43 0.58 0.78 0.77 -1.34%
P/EPS 8.60 7.44 7.08 6.67 8.43 11.76 10.64 -3.48%
EY 11.62 13.44 14.13 14.98 11.87 8.51 9.40 3.59%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 1.35 0.66 0.85 1.03 0.81 8.60%

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