Highlights

[AWC] QoQ Annualized Quarter Result on 2013-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     170.08%    YoY -     52.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 100,094 107,400 145,000 141,900 121,086 101,680 112,917 -7.70%
  QoQ % -6.80% -25.93% 2.18% 17.19% 19.09% -9.95% -
  Horiz. % 88.64% 95.11% 128.41% 125.67% 107.23% 90.05% 100.00%
PBT 1,036 1,080 9,715 8,317 3,452 -13,148 5,232 -65.93%
  QoQ % -4.07% -88.88% 16.80% 140.94% 126.25% -351.30% -
  Horiz. % 19.80% 20.64% 185.68% 158.97% 65.98% -251.30% 100.00%
Tax -1,326 -1,028 -4,127 -3,092 -3,072 -224 577 -
  QoQ % -28.99% 75.09% -33.47% -0.65% -1,271.43% -138.82% -
  Horiz. % -229.81% -178.16% -715.25% -535.88% -532.41% -38.82% 100.00%
NP -290 52 5,588 5,225 380 -13,372 5,809 -
  QoQ % -657.69% -99.07% 6.94% 1,275.09% 102.84% -330.19% -
  Horiz. % -4.99% 0.90% 96.20% 89.95% 6.54% -230.19% 100.00%
NP to SH 1,780 1,400 4,555 4,532 1,678 -12,252 3,800 -39.60%
  QoQ % 27.14% -69.26% 0.51% 170.08% 113.70% -422.42% -
  Horiz. % 46.84% 36.84% 119.87% 119.26% 44.16% -322.42% 100.00%
Tax Rate 127.99 % 95.19 % 42.48 % 37.18 % 88.99 % - % -11.03 % -
  QoQ % 34.46% 124.08% 14.25% -58.22% 0.00% 0.00% -
  Horiz. % -1,160.38% -863.01% -385.13% -337.08% -806.80% 0.00% 100.00%
Total Cost 100,384 107,348 139,412 136,674 120,706 115,052 107,108 -4.22%
  QoQ % -6.49% -23.00% 2.00% 13.23% 4.91% 7.42% -
  Horiz. % 93.72% 100.22% 130.16% 127.60% 112.70% 107.42% 100.00%
Net Worth 73,025 69,999 72,115 69,780 70,294 69,818 71,952 0.99%
  QoQ % 4.32% -2.93% 3.35% -0.73% 0.68% -2.97% -
  Horiz. % 101.49% 97.29% 100.23% 96.98% 97.70% 97.03% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 7,503 6,802 13,513 3,372 -
  QoQ % 0.00% 0.00% 0.00% 10.30% -49.66% 300.66% -
  Horiz. % 0.00% 0.00% 0.00% 222.47% 201.69% 400.66% 100.00%
Div Payout % - % - % - % 165.56 % 405.41 % - % 88.76 % -
  QoQ % 0.00% 0.00% 0.00% -59.16% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 186.53% 456.75% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 73,025 69,999 72,115 69,780 70,294 69,818 71,952 0.99%
  QoQ % 4.32% -2.93% 3.35% -0.73% 0.68% -2.97% -
  Horiz. % 101.49% 97.29% 100.23% 96.98% 97.70% 97.03% 100.00%
NOSH 228,205 218,750 225,360 225,099 226,756 225,220 224,852 0.99%
  QoQ % 4.32% -2.93% 0.12% -0.73% 0.68% 0.16% -
  Horiz. % 101.49% 97.29% 100.23% 100.11% 100.85% 100.16% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.29 % 0.05 % 3.85 % 3.68 % 0.31 % -13.15 % 5.14 % -
  QoQ % -680.00% -98.70% 4.62% 1,087.10% 102.36% -355.84% -
  Horiz. % -5.64% 0.97% 74.90% 71.60% 6.03% -255.84% 100.00%
ROE 2.44 % 2.00 % 6.32 % 6.49 % 2.39 % -17.55 % 5.28 % -40.14%
  QoQ % 22.00% -68.35% -2.62% 171.55% 113.62% -432.39% -
  Horiz. % 46.21% 37.88% 119.70% 122.92% 45.27% -332.39% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.86 49.10 64.34 63.04 53.40 45.15 50.22 -8.61%
  QoQ % -10.67% -23.69% 2.06% 18.05% 18.27% -10.10% -
  Horiz. % 87.34% 97.77% 128.12% 125.53% 106.33% 89.90% 100.00%
EPS 0.78 0.64 2.00 2.01 0.74 -5.44 1.69 -40.19%
  QoQ % 21.87% -68.00% -0.50% 171.62% 113.60% -421.89% -
  Horiz. % 46.15% 37.87% 118.34% 118.93% 43.79% -321.89% 100.00%
DPS 0.00 0.00 0.00 3.33 3.00 6.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 11.00% -50.00% 300.00% -
  Horiz. % 0.00% 0.00% 0.00% 222.00% 200.00% 400.00% 100.00%
NAPS 0.3200 0.3200 0.3200 0.3100 0.3100 0.3100 0.3200 -
  QoQ % 0.00% 0.00% 3.23% 0.00% 0.00% -3.12% -
  Horiz. % 100.00% 100.00% 100.00% 96.88% 96.88% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,084
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.47 35.91 48.48 47.44 40.49 34.00 37.75 -7.69%
  QoQ % -6.79% -25.93% 2.19% 17.16% 19.09% -9.93% -
  Horiz. % 88.66% 95.13% 128.42% 125.67% 107.26% 90.07% 100.00%
EPS 0.60 0.47 1.52 1.52 0.56 -4.10 1.27 -39.26%
  QoQ % 27.66% -69.08% 0.00% 171.43% 113.66% -422.83% -
  Horiz. % 47.24% 37.01% 119.69% 119.69% 44.09% -322.83% 100.00%
DPS 0.00 0.00 0.00 2.51 2.27 4.52 1.13 -
  QoQ % 0.00% 0.00% 0.00% 10.57% -49.78% 300.00% -
  Horiz. % 0.00% 0.00% 0.00% 222.12% 200.88% 400.00% 100.00%
NAPS 0.2442 0.2340 0.2411 0.2333 0.2350 0.2334 0.2406 0.99%
  QoQ % 4.36% -2.94% 3.34% -0.72% 0.69% -2.99% -
  Horiz. % 101.50% 97.26% 100.21% 96.97% 97.67% 97.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2750 0.2500 0.2400 0.2300 0.2400 0.2300 0.2500 -
P/RPS 0.63 0.51 0.37 0.36 0.45 0.51 0.50 16.61%
  QoQ % 23.53% 37.84% 2.78% -20.00% -11.76% 2.00% -
  Horiz. % 126.00% 102.00% 74.00% 72.00% 90.00% 102.00% 100.00%
P/EPS 35.26 39.06 11.87 11.42 32.43 -4.23 14.79 78.18%
  QoQ % -9.73% 229.06% 3.94% -64.79% 866.67% -128.60% -
  Horiz. % 238.40% 264.10% 80.26% 77.21% 219.27% -28.60% 100.00%
EY 2.84 2.56 8.42 8.75 3.08 -23.65 6.76 -43.82%
  QoQ % 10.94% -69.60% -3.77% 184.09% 113.02% -449.85% -
  Horiz. % 42.01% 37.87% 124.56% 129.44% 45.56% -349.85% 100.00%
DY 0.00 0.00 0.00 14.49 12.50 26.09 6.00 -
  QoQ % 0.00% 0.00% 0.00% 15.92% -52.09% 334.83% -
  Horiz. % 0.00% 0.00% 0.00% 241.50% 208.33% 434.83% 100.00%
P/NAPS 0.86 0.78 0.75 0.74 0.77 0.74 0.78 6.71%
  QoQ % 10.26% 4.00% 1.35% -3.90% 4.05% -5.13% -
  Horiz. % 110.26% 100.00% 96.15% 94.87% 98.72% 94.87% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.2850 0.2750 0.2450 0.2550 0.2200 0.2400 0.2500 -
P/RPS 0.65 0.56 0.38 0.40 0.41 0.53 0.50 19.06%
  QoQ % 16.07% 47.37% -5.00% -2.44% -22.64% 6.00% -
  Horiz. % 130.00% 112.00% 76.00% 80.00% 82.00% 106.00% 100.00%
P/EPS 36.54 42.97 12.12 12.67 29.73 -4.41 14.79 82.45%
  QoQ % -14.96% 254.54% -4.34% -57.38% 774.15% -129.82% -
  Horiz. % 247.06% 290.53% 81.95% 85.67% 201.01% -29.82% 100.00%
EY 2.74 2.33 8.25 7.90 3.36 -22.67 6.76 -45.14%
  QoQ % 17.60% -71.76% 4.43% 135.12% 114.82% -435.35% -
  Horiz. % 40.53% 34.47% 122.04% 116.86% 49.70% -335.36% 100.00%
DY 0.00 0.00 0.00 13.07 13.64 25.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% -4.18% -45.44% 316.67% -
  Horiz. % 0.00% 0.00% 0.00% 217.83% 227.33% 416.67% 100.00%
P/NAPS 0.89 0.86 0.77 0.82 0.71 0.77 0.78 9.17%
  QoQ % 3.49% 11.69% -6.10% 15.49% -7.79% -1.28% -
  Horiz. % 114.10% 110.26% 98.72% 105.13% 91.03% 98.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

302  330  575  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 PDZ 0.18-0.01 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.150.00 
 HUBLINE 0.08+0.005 
 FINTEC 0.095-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers