Highlights

[AWC] QoQ Cumulative Quarter Result on 2009-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -4.67%    YoY -     383.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 184,754 117,705 66,164 36,067 97,281 64,656 36,594 195.17%
  QoQ % 56.96% 77.90% 83.45% -62.92% 50.46% 76.68% -
  Horiz. % 504.88% 321.65% 180.81% 98.56% 265.84% 176.68% 100.00%
PBT 27,082 19,536 13,434 5,347 6,843 -1,172 -4,082 -
  QoQ % 38.63% 45.42% 151.24% -21.86% 683.87% 71.29% -
  Horiz. % -663.45% -478.59% -329.10% -130.99% -167.64% 28.71% 100.00%
Tax -4,973 -3,920 -3,139 -1,251 -1,652 -1,251 -220 704.04%
  QoQ % -26.86% -24.88% -150.92% 24.27% -32.05% -468.64% -
  Horiz. % 2,260.45% 1,781.82% 1,426.82% 568.64% 750.91% 568.64% 100.00%
NP 22,109 15,616 10,295 4,096 5,191 -2,423 -4,302 -
  QoQ % 41.58% 51.69% 151.34% -21.09% 314.24% 43.68% -
  Horiz. % -513.92% -362.99% -239.31% -95.21% -120.66% 56.32% 100.00%
NP to SH 11,819 8,528 6,139 3,042 3,191 -1,177 -2,185 -
  QoQ % 38.59% 38.92% 101.81% -4.67% 371.11% 46.13% -
  Horiz. % -540.92% -390.30% -280.96% -139.22% -146.04% 53.87% 100.00%
Tax Rate 18.36 % 20.07 % 23.37 % 23.40 % 24.14 % - % - % -
  QoQ % -8.52% -14.12% -0.13% -3.07% 0.00% 0.00% -
  Horiz. % 76.06% 83.14% 96.81% 96.93% 100.00% - -
Total Cost 162,645 102,089 55,869 31,971 92,090 67,079 40,896 151.65%
  QoQ % 59.32% 82.73% 74.75% -65.28% 37.29% 64.02% -
  Horiz. % 397.70% 249.63% 136.61% 78.18% 225.18% 164.02% 100.00%
Net Worth 70,130 65,599 65,694 77,185 59,002 65,640 63,729 6.61%
  QoQ % 6.91% -0.14% -14.89% 30.82% -10.11% 3.00% -
  Horiz. % 110.04% 102.94% 103.08% 121.11% 92.58% 103.00% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 70,130 65,599 65,694 77,185 59,002 65,640 63,729 6.61%
  QoQ % 6.91% -0.14% -14.89% 30.82% -10.11% 3.00% -
  Horiz. % 110.04% 102.94% 103.08% 121.11% 92.58% 103.00% 100.00%
NOSH 226,228 226,206 226,531 227,014 226,934 226,346 227,604 -0.40%
  QoQ % 0.01% -0.14% -0.21% 0.04% 0.26% -0.55% -
  Horiz. % 99.40% 99.39% 99.53% 99.74% 99.71% 99.45% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.97 % 13.27 % 15.56 % 11.36 % 5.34 % -3.75 % -11.76 % -
  QoQ % -9.80% -14.72% 36.97% 112.73% 242.40% 68.11% -
  Horiz. % -101.79% -112.84% -132.31% -96.60% -45.41% 31.89% 100.00%
ROE 16.85 % 13.00 % 9.34 % 3.94 % 5.41 % -1.79 % -3.43 % -
  QoQ % 29.62% 39.19% 137.06% -27.17% 402.23% 47.81% -
  Horiz. % -491.25% -379.01% -272.30% -114.87% -157.73% 52.19% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.67 52.03 29.21 15.89 42.87 28.57 16.08 196.35%
  QoQ % 56.97% 78.12% 83.83% -62.93% 50.05% 77.67% -
  Horiz. % 507.90% 323.57% 181.65% 98.82% 266.60% 177.67% 100.00%
EPS 5.22 3.77 2.71 1.34 1.40 -0.52 -0.96 -
  QoQ % 38.46% 39.11% 102.24% -4.29% 369.23% 45.83% -
  Horiz. % -543.75% -392.71% -282.29% -139.58% -145.83% 54.17% 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 0.3100 0.2900 0.2900 0.3400 0.2600 0.2900 0.2800 7.04%
  QoQ % 6.90% 0.00% -14.71% 30.77% -10.34% 3.57% -
  Horiz. % 110.71% 103.57% 103.57% 121.43% 92.86% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.80 39.37 22.13 12.06 32.54 21.63 12.24 195.18%
  QoQ % 56.97% 77.90% 83.50% -62.94% 50.44% 76.72% -
  Horiz. % 504.90% 321.65% 180.80% 98.53% 265.85% 176.72% 100.00%
EPS 3.95 2.85 2.05 1.02 1.07 -0.39 -0.73 -
  QoQ % 38.60% 39.02% 100.98% -4.67% 374.36% 46.58% -
  Horiz. % -541.10% -390.41% -280.82% -139.73% -146.58% 53.42% 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 0.2346 0.2194 0.2197 0.2582 0.1974 0.2196 0.2132 6.60%
  QoQ % 6.93% -0.14% -14.91% 30.80% -10.11% 3.00% -
  Horiz. % 110.04% 102.91% 103.05% 121.11% 92.59% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2500 0.2800 0.2500 0.2000 0.1600 0.1000 0.0900 -
P/RPS 0.31 0.54 0.86 1.26 0.37 0.35 0.56 -32.65%
  QoQ % -42.59% -37.21% -31.75% 240.54% 5.71% -37.50% -
  Horiz. % 55.36% 96.43% 153.57% 225.00% 66.07% 62.50% 100.00%
P/EPS 4.79 7.43 9.23 14.93 11.38 -19.23 -9.38 -
  QoQ % -35.53% -19.50% -38.18% 31.20% 159.18% -105.01% -
  Horiz. % -51.07% -79.21% -98.40% -159.17% -121.32% 205.01% 100.00%
EY 20.90 13.46 10.84 6.70 8.79 -5.20 -10.67 -
  QoQ % 55.27% 24.17% 61.79% -23.78% 269.04% 51.27% -
  Horiz. % -195.88% -126.15% -101.59% -62.79% -82.38% 48.73% 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 0.81 0.97 0.86 0.59 0.62 0.34 0.32 86.05%
  QoQ % -16.49% 12.79% 45.76% -4.84% 82.35% 6.25% -
  Horiz. % 253.12% 303.13% 268.75% 184.38% 193.75% 106.25% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 24/02/10 30/11/09 27/08/09 26/05/09 19/02/09 -
Price 0.2600 0.2500 0.2800 0.2200 0.2100 0.1300 0.1100 -
P/RPS 0.32 0.48 0.96 1.38 0.49 0.46 0.68 -39.58%
  QoQ % -33.33% -50.00% -30.43% 181.63% 6.52% -32.35% -
  Horiz. % 47.06% 70.59% 141.18% 202.94% 72.06% 67.65% 100.00%
P/EPS 4.98 6.63 10.33 16.42 14.93 -25.00 -11.46 -
  QoQ % -24.89% -35.82% -37.09% 9.98% 159.72% -118.15% -
  Horiz. % -43.46% -57.85% -90.14% -143.28% -130.28% 218.15% 100.00%
EY 20.09 15.08 9.68 6.09 6.70 -4.00 -8.73 -
  QoQ % 33.22% 55.79% 58.95% -9.10% 267.50% 54.18% -
  Horiz. % -230.13% -172.74% -110.88% -69.76% -76.75% 45.82% 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 0.84 0.86 0.97 0.65 0.81 0.45 0.39 67.01%
  QoQ % -2.33% -11.34% 49.23% -19.75% 80.00% 15.38% -
  Horiz. % 215.38% 220.51% 248.72% 166.67% 207.69% 115.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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