[AWC] QoQ Annualized Quarter Result on 2013-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 101,936 100,094 107,400 145,000 141,900 121,086 101,680 0.17% QoQ % 1.84% -6.80% -25.93% 2.18% 17.19% 19.09% - Horiz. % 100.25% 98.44% 105.63% 142.60% 139.56% 119.09% 100.00%
PBT 1,185 1,036 1,080 9,715 8,317 3,452 -13,148 - QoQ % 14.41% -4.07% -88.88% 16.80% 140.94% 126.25% - Horiz. % -9.02% -7.88% -8.21% -73.89% -63.26% -26.25% 100.00%
Tax -1,419 -1,326 -1,028 -4,127 -3,092 -3,072 -224 242.91% QoQ % -7.09% -28.99% 75.09% -33.47% -0.65% -1,271.43% - Horiz. % 633.93% 591.96% 458.93% 1,842.41% 1,380.36% 1,371.43% 100.00%
NP -234 -290 52 5,588 5,225 380 -13,372 -93.26% QoQ % 19.08% -657.69% -99.07% 6.94% 1,275.09% 102.84% - Horiz. % 1.75% 2.17% -0.39% -41.79% -39.08% -2.84% 100.00%
NP to SH 1,509 1,780 1,400 4,555 4,532 1,678 -12,252 - QoQ % -15.21% 27.14% -69.26% 0.51% 170.08% 113.70% - Horiz. % -12.32% -14.53% -11.43% -37.18% -36.99% -13.70% 100.00%
Tax Rate 119.80 % 127.99 % 95.19 % 42.48 % 37.18 % 88.99 % - % - QoQ % -6.40% 34.46% 124.08% 14.25% -58.22% 0.00% - Horiz. % 134.62% 143.83% 106.97% 47.74% 41.78% 100.00% -
Total Cost 102,170 100,384 107,348 139,412 136,674 120,706 115,052 -7.62% QoQ % 1.78% -6.49% -23.00% 2.00% 13.23% 4.91% - Horiz. % 88.80% 87.25% 93.30% 121.17% 118.79% 104.91% 100.00%
Net Worth 72,447 73,025 69,999 72,115 69,780 70,294 69,818 2.50% QoQ % -0.79% 4.32% -2.93% 3.35% -0.73% 0.68% - Horiz. % 103.77% 104.59% 100.26% 103.29% 99.95% 100.68% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 7,503 6,802 13,513 - QoQ % 0.00% 0.00% 0.00% 0.00% 10.30% -49.66% - Horiz. % 0.00% 0.00% 0.00% 0.00% 55.53% 50.34% 100.00%
Div Payout % - % - % - % - % 165.56 % 405.41 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% -59.16% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 40.84% 100.00% -
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,447 73,025 69,999 72,115 69,780 70,294 69,818 2.50% QoQ % -0.79% 4.32% -2.93% 3.35% -0.73% 0.68% - Horiz. % 103.77% 104.59% 100.26% 103.29% 99.95% 100.68% 100.00%
NOSH 226,399 228,205 218,750 225,360 225,099 226,756 225,220 0.35% QoQ % -0.79% 4.32% -2.93% 0.12% -0.73% 0.68% - Horiz. % 100.52% 101.33% 97.13% 100.06% 99.95% 100.68% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.23 % -0.29 % 0.05 % 3.85 % 3.68 % 0.31 % -13.15 % -93.28% QoQ % 20.69% -680.00% -98.70% 4.62% 1,087.10% 102.36% - Horiz. % 1.75% 2.21% -0.38% -29.28% -27.98% -2.36% 100.00%
ROE 2.08 % 2.44 % 2.00 % 6.32 % 6.49 % 2.39 % -17.55 % - QoQ % -14.75% 22.00% -68.35% -2.62% 171.55% 113.62% - Horiz. % -11.85% -13.90% -11.40% -36.01% -36.98% -13.62% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.02 43.86 49.10 64.34 63.04 53.40 45.15 -0.19% QoQ % 2.64% -10.67% -23.69% 2.06% 18.05% 18.27% - Horiz. % 99.71% 97.14% 108.75% 142.50% 139.62% 118.27% 100.00%
EPS 0.67 0.78 0.64 2.00 2.01 0.74 -5.44 - QoQ % -14.10% 21.87% -68.00% -0.50% 171.62% 113.60% - Horiz. % -12.32% -14.34% -11.76% -36.76% -36.95% -13.60% 100.00%
DPS 0.00 0.00 0.00 0.00 3.33 3.00 6.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 11.00% -50.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 55.50% 50.00% 100.00%
NAPS 0.3200 0.3200 0.3200 0.3200 0.3100 0.3100 0.3100 2.14% QoQ % 0.00% 0.00% 0.00% 3.23% 0.00% 0.00% - Horiz. % 103.23% 103.23% 103.23% 103.23% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.10 33.48 35.93 48.50 47.47 40.50 34.01 0.18% QoQ % 1.85% -6.82% -25.92% 2.17% 17.21% 19.08% - Horiz. % 100.26% 98.44% 105.65% 142.61% 139.58% 119.08% 100.00%
EPS 0.50 0.60 0.47 1.52 1.52 0.56 -4.10 - QoQ % -16.67% 27.66% -69.08% 0.00% 171.43% 113.66% - Horiz. % -12.20% -14.63% -11.46% -37.07% -37.07% -13.66% 100.00%
DPS 0.00 0.00 0.00 0.00 2.51 2.28 4.52 - QoQ % 0.00% 0.00% 0.00% 0.00% 10.09% -49.56% - Horiz. % 0.00% 0.00% 0.00% 0.00% 55.53% 50.44% 100.00%
NAPS 0.2423 0.2443 0.2342 0.2412 0.2334 0.2351 0.2335 2.50% QoQ % -0.82% 4.31% -2.90% 3.34% -0.72% 0.69% - Horiz. % 103.77% 104.63% 100.30% 103.30% 99.96% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2700 0.2750 0.2500 0.2400 0.2300 0.2400 0.2300 -
P/RPS 0.60 0.63 0.51 0.37 0.36 0.45 0.51 11.45% QoQ % -4.76% 23.53% 37.84% 2.78% -20.00% -11.76% - Horiz. % 117.65% 123.53% 100.00% 72.55% 70.59% 88.24% 100.00%
P/EPS 40.50 35.26 39.06 11.87 11.42 32.43 -4.23 - QoQ % 14.86% -9.73% 229.06% 3.94% -64.79% 866.67% - Horiz. % -957.45% -833.57% -923.40% -280.61% -269.98% -766.67% 100.00%
EY 2.47 2.84 2.56 8.42 8.75 3.08 -23.65 - QoQ % -13.03% 10.94% -69.60% -3.77% 184.09% 113.02% - Horiz. % -10.44% -12.01% -10.82% -35.60% -37.00% -13.02% 100.00%
DY 0.00 0.00 0.00 0.00 14.49 12.50 26.09 - QoQ % 0.00% 0.00% 0.00% 0.00% 15.92% -52.09% - Horiz. % 0.00% 0.00% 0.00% 0.00% 55.54% 47.91% 100.00%
P/NAPS 0.84 0.86 0.78 0.75 0.74 0.77 0.74 8.83% QoQ % -2.33% 10.26% 4.00% 1.35% -3.90% 4.05% - Horiz. % 113.51% 116.22% 105.41% 101.35% 100.00% 104.05% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 -
Price 0.2650 0.2850 0.2750 0.2450 0.2550 0.2200 0.2400 -
P/RPS 0.59 0.65 0.56 0.38 0.40 0.41 0.53 7.42% QoQ % -9.23% 16.07% 47.37% -5.00% -2.44% -22.64% - Horiz. % 111.32% 122.64% 105.66% 71.70% 75.47% 77.36% 100.00%
P/EPS 39.75 36.54 42.97 12.12 12.67 29.73 -4.41 - QoQ % 8.78% -14.96% 254.54% -4.34% -57.38% 774.15% - Horiz. % -901.36% -828.57% -974.38% -274.83% -287.30% -674.15% 100.00%
EY 2.52 2.74 2.33 8.25 7.90 3.36 -22.67 - QoQ % -8.03% 17.60% -71.76% 4.43% 135.12% 114.82% - Horiz. % -11.12% -12.09% -10.28% -36.39% -34.85% -14.82% 100.00%
DY 0.00 0.00 0.00 0.00 13.07 13.64 25.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -4.18% -45.44% - Horiz. % 0.00% 0.00% 0.00% 0.00% 52.28% 54.56% 100.00%
P/NAPS 0.83 0.89 0.86 0.77 0.82 0.71 0.77 5.13% QoQ % -6.74% 3.49% 11.69% -6.10% 15.49% -7.79% - Horiz. % 107.79% 115.58% 111.69% 100.00% 106.49% 92.21% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AWC_Q4 Interim Financial Statements.pdf 
