Highlights

[AWC] QoQ Cumulative Quarter Result on 2014-06-30 [#4]

Stock [AWC]: AWC BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     514.13%    YoY -     52.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 93,955 62,969 32,160 119,506 76,452 50,047 26,850 130.67%
  QoQ % 49.21% 95.80% -73.09% 56.32% 52.76% 86.39% -
  Horiz. % 349.93% 234.52% 119.78% 445.09% 284.74% 186.39% 100.00%
PBT 10,539 9,129 3,860 13,753 889 518 270 1,053.26%
  QoQ % 15.45% 136.50% -71.93% 1,447.02% 71.62% 91.85% -
  Horiz. % 3,903.33% 3,381.11% 1,429.63% 5,093.70% 329.26% 191.85% 100.00%
Tax -1,371 -729 -462 -3,793 -1,065 -663 -257 205.62%
  QoQ % -88.07% -57.79% 87.82% -256.15% -60.63% -157.98% -
  Horiz. % 533.46% 283.66% 179.77% 1,475.88% 414.40% 257.98% 100.00%
NP 9,168 8,400 3,398 9,960 -176 -145 13 7,854.69%
  QoQ % 9.14% 147.20% -65.88% 5,759.09% -21.38% -1,215.38% -
  Horiz. % 70,523.08% 64,615.39% 26,138.46% 76,615.39% -1,353.85% -1,115.38% 100.00%
NP to SH 5,586 5,011 2,510 6,952 1,132 890 350 534.97%
  QoQ % 11.47% 99.64% -63.90% 514.13% 27.19% 154.29% -
  Horiz. % 1,596.00% 1,431.71% 717.14% 1,986.29% 323.43% 254.29% 100.00%
Tax Rate 13.01 % 7.99 % 11.97 % 27.58 % 119.80 % 127.99 % 95.19 % -73.50%
  QoQ % 62.83% -33.25% -56.60% -76.98% -6.40% 34.46% -
  Horiz. % 13.67% 8.39% 12.57% 28.97% 125.85% 134.46% 100.00%
Total Cost 84,787 54,569 28,762 109,546 76,628 50,192 26,837 115.46%
  QoQ % 55.38% 89.73% -73.74% 42.96% 52.67% 87.03% -
  Horiz. % 315.93% 203.33% 107.17% 408.19% 285.53% 187.03% 100.00%
Net Worth 85,591 85,773 81,405 79,195 72,447 73,025 69,999 14.36%
  QoQ % -0.21% 5.37% 2.79% 9.31% -0.79% 4.32% -
  Horiz. % 122.27% 122.53% 116.29% 113.14% 103.50% 104.32% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 85,591 85,773 81,405 79,195 72,447 73,025 69,999 14.36%
  QoQ % -0.21% 5.37% 2.79% 9.31% -0.79% 4.32% -
  Horiz. % 122.27% 122.53% 116.29% 113.14% 103.50% 104.32% 100.00%
NOSH 225,241 225,720 226,126 225,628 226,400 228,205 218,750 1.97%
  QoQ % -0.21% -0.18% 0.22% -0.34% -0.79% 4.32% -
  Horiz. % 102.97% 103.19% 103.37% 103.14% 103.50% 104.32% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.76 % 13.34 % 10.57 % 8.33 % -0.23 % -0.29 % 0.05 % 3,275.84%
  QoQ % -26.84% 26.21% 26.89% 3,721.74% 20.69% -680.00% -
  Horiz. % 19,520.00% 26,680.00% 21,140.00% 16,660.00% -460.00% -580.00% 100.00%
ROE 6.53 % 5.84 % 3.08 % 8.78 % 1.56 % 1.22 % 0.50 % 455.45%
  QoQ % 11.82% 89.61% -64.92% 462.82% 27.87% 144.00% -
  Horiz. % 1,306.00% 1,168.00% 616.00% 1,756.00% 312.00% 244.00% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.71 27.90 14.22 52.97 33.77 21.93 12.27 126.25%
  QoQ % 49.50% 96.20% -73.15% 56.86% 53.99% 78.73% -
  Horiz. % 339.93% 227.38% 115.89% 431.70% 275.22% 178.73% 100.00%
EPS 2.48 2.22 1.11 3.09 0.50 0.39 0.16 522.70%
  QoQ % 11.71% 100.00% -64.08% 518.00% 28.21% 143.75% -
  Horiz. % 1,550.00% 1,387.50% 693.75% 1,931.25% 312.50% 243.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3800 0.3800 0.3600 0.3510 0.3200 0.3200 0.3200 12.15%
  QoQ % 0.00% 5.56% 2.56% 9.69% 0.00% 0.00% -
  Horiz. % 118.75% 118.75% 112.50% 109.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.42 21.06 10.75 39.96 25.57 16.74 8.98 130.65%
  QoQ % 49.19% 95.91% -73.10% 56.28% 52.75% 86.41% -
  Horiz. % 349.89% 234.52% 119.71% 444.99% 284.74% 186.41% 100.00%
EPS 1.87 1.68 0.84 2.32 0.38 0.30 0.12 524.93%
  QoQ % 11.31% 100.00% -63.79% 510.53% 26.67% 150.00% -
  Horiz. % 1,558.33% 1,400.00% 700.00% 1,933.33% 316.67% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2862 0.2868 0.2722 0.2648 0.2423 0.2442 0.2341 14.35%
  QoQ % -0.21% 5.36% 2.79% 9.29% -0.78% 4.31% -
  Horiz. % 122.26% 122.51% 116.28% 113.11% 103.50% 104.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.4550 0.3000 0.3600 0.2650 0.2700 0.2750 0.2500 -
P/RPS 1.09 1.08 2.53 0.50 0.80 1.25 2.04 -34.18%
  QoQ % 0.93% -57.31% 406.00% -37.50% -36.00% -38.73% -
  Horiz. % 53.43% 52.94% 124.02% 24.51% 39.22% 61.27% 100.00%
P/EPS 18.35 13.51 32.43 8.60 54.00 70.51 156.25 -76.05%
  QoQ % 35.83% -58.34% 277.09% -84.07% -23.42% -54.87% -
  Horiz. % 11.74% 8.65% 20.76% 5.50% 34.56% 45.13% 100.00%
EY 5.45 7.40 3.08 11.63 1.85 1.42 0.64 317.55%
  QoQ % -26.35% 140.26% -73.52% 528.65% 30.28% 121.88% -
  Horiz. % 851.56% 1,156.25% 481.25% 1,817.19% 289.06% 221.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 0.79 1.00 0.75 0.84 0.86 0.78 33.30%
  QoQ % 51.90% -21.00% 33.33% -10.71% -2.33% 10.26% -
  Horiz. % 153.85% 101.28% 128.21% 96.15% 107.69% 110.26% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.4000 0.3350 0.3550 0.2950 0.2650 0.2850 0.2750 -
P/RPS 0.96 1.20 2.50 0.56 0.78 1.30 2.24 -43.19%
  QoQ % -20.00% -52.00% 346.43% -28.21% -40.00% -41.96% -
  Horiz. % 42.86% 53.57% 111.61% 25.00% 34.82% 58.04% 100.00%
P/EPS 16.13 15.09 31.98 9.57 53.00 73.08 171.88 -79.38%
  QoQ % 6.89% -52.81% 234.17% -81.94% -27.48% -57.48% -
  Horiz. % 9.38% 8.78% 18.61% 5.57% 30.84% 42.52% 100.00%
EY 6.20 6.63 3.13 10.44 1.89 1.37 0.58 385.96%
  QoQ % -6.49% 111.82% -70.02% 452.38% 37.96% 136.21% -
  Horiz. % 1,068.97% 1,143.10% 539.66% 1,800.00% 325.86% 236.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 0.88 0.99 0.84 0.83 0.89 0.86 14.25%
  QoQ % 19.32% -11.11% 17.86% 1.20% -6.74% 3.49% -
  Horiz. % 122.09% 102.33% 115.12% 97.67% 96.51% 103.49% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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