Highlights

[AWC] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     34.01%    YoY -     19.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 76,452 50,047 26,850 145,000 106,425 60,543 25,420 108.50%
  QoQ % 52.76% 86.39% -81.48% 36.25% 75.78% 138.17% -
  Horiz. % 300.76% 196.88% 105.63% 570.42% 418.67% 238.17% 100.00%
PBT 889 518 270 9,715 6,238 1,726 -3,287 -
  QoQ % 71.62% 91.85% -97.22% 55.74% 261.41% 152.51% -
  Horiz. % -27.05% -15.76% -8.21% -295.56% -189.78% -52.51% 100.00%
Tax -1,065 -663 -257 -4,127 -2,319 -1,536 -56 613.76%
  QoQ % -60.63% -157.98% 93.77% -77.96% -50.98% -2,642.86% -
  Horiz. % 1,901.79% 1,183.93% 458.93% 7,369.64% 4,141.07% 2,742.86% 100.00%
NP -176 -145 13 5,588 3,919 190 -3,343 -85.98%
  QoQ % -21.38% -1,215.38% -99.77% 42.59% 1,962.63% 105.68% -
  Horiz. % 5.26% 4.34% -0.39% -167.16% -117.23% -5.68% 100.00%
NP to SH 1,132 890 350 4,555 3,399 839 -3,063 -
  QoQ % 27.19% 154.29% -92.32% 34.01% 305.13% 127.39% -
  Horiz. % -36.96% -29.06% -11.43% -148.71% -110.97% -27.39% 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 76,628 50,192 26,837 139,412 102,506 60,353 28,763 92.29%
  QoQ % 52.67% 87.03% -80.75% 36.00% 69.84% 109.83% -
  Horiz. % 266.41% 174.50% 93.30% 484.69% 356.38% 209.83% 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 - - - - 5,627 3,401 3,378 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 65.45% 0.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.58% 100.68% 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 226,400 228,205 218,750 225,360 225,099 226,756 225,220 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 1.56 % 1.22 % 0.50 % 6.32 % 4.87 % 1.19 % -4.39 % -
  QoQ % 27.87% 144.00% -92.09% 29.77% 309.24% 127.11% -
  Horiz. % -35.54% -27.79% -11.39% -143.96% -110.93% -27.11% 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 33.77 21.93 12.27 64.34 47.28 26.70 11.29 107.74%
  QoQ % 53.99% 78.73% -80.93% 36.08% 77.08% 136.49% -
  Horiz. % 299.11% 194.24% 108.68% 569.88% 418.78% 236.49% 100.00%
EPS 0.50 0.39 0.16 2.00 1.51 0.37 -1.36 -
  QoQ % 28.21% 143.75% -92.00% 32.45% 308.11% 127.21% -
  Horiz. % -36.76% -28.68% -11.76% -147.06% -111.03% -27.21% 100.00%
DPS 0.00 0.00 0.00 0.00 2.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.67% 100.00% 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 - 299,084
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.56 16.73 8.98 48.48 35.58 20.24 8.50 108.47%
  QoQ % 52.78% 86.30% -81.48% 36.26% 75.79% 138.12% -
  Horiz. % 300.71% 196.82% 105.65% 570.35% 418.59% 238.12% 100.00%
EPS 0.38 0.30 0.12 1.52 1.14 0.28 -1.02 -
  QoQ % 26.67% 150.00% -92.11% 33.33% 307.14% 127.45% -
  Horiz. % -37.25% -29.41% -11.76% -149.02% -111.76% -27.45% 100.00%
DPS 0.00 0.00 0.00 0.00 1.88 1.14 1.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 64.91% 0.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.37% 100.88% 100.00%
NAPS 0.2422 0.2442 0.2340 0.2411 0.2333 0.2350 0.2334 2.50%
  QoQ % -0.82% 4.36% -2.94% 3.34% -0.72% 0.69% -
  Horiz. % 103.77% 104.63% 100.26% 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 0.80 1.25 2.04 0.37 0.49 0.90 2.04 -46.45%
  QoQ % -36.00% -38.73% 451.35% -24.49% -45.56% -55.88% -
  Horiz. % 39.22% 61.27% 100.00% 18.14% 24.02% 44.12% 100.00%
P/EPS 54.00 70.51 156.25 11.87 15.23 64.86 -16.91 -
  QoQ % -23.42% -54.87% 1,216.34% -22.06% -76.52% 483.56% -
  Horiz. % -319.34% -416.97% -924.01% -70.20% -90.07% -383.56% 100.00%
EY 1.85 1.42 0.64 8.42 6.57 1.54 -5.91 -
  QoQ % 30.28% 121.88% -92.40% 28.16% 326.62% 126.06% -
  Horiz. % -31.30% -24.03% -10.83% -142.47% -111.17% -26.06% 100.00%
DY 0.00 0.00 0.00 0.00 10.87 6.25 6.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 73.92% -4.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.72% 95.86% 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 0.78 1.30 2.24 0.38 0.54 0.82 2.13 -48.85%
  QoQ % -40.00% -41.96% 489.47% -29.63% -34.15% -61.50% -
  Horiz. % 36.62% 61.03% 105.16% 17.84% 25.35% 38.50% 100.00%
P/EPS 53.00 73.08 171.88 12.12 16.89 59.46 -17.65 -
  QoQ % -27.48% -57.48% 1,318.15% -28.24% -71.59% 436.88% -
  Horiz. % -300.28% -414.05% -973.82% -68.67% -95.69% -336.88% 100.00%
EY 1.89 1.37 0.58 8.25 5.92 1.68 -5.67 -
  QoQ % 37.96% 136.21% -92.97% 39.36% 252.38% 129.63% -
  Horiz. % -33.33% -24.16% -10.23% -145.50% -104.41% -29.63% 100.00%
DY 0.00 0.00 0.00 0.00 9.80 6.82 6.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 43.70% 9.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 156.80% 109.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

468  289  580  872 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.0150.00 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.22+0.015 
 VIVOCOM 0.04+0.005 
 DGB 0.030.00 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 VIVOCOM-WE 0.020.00 
 CAREPLS 1.55+0.07 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers