Highlights

[AWC] QoQ Cumulative Quarter Result on 2014-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -63.90%    YoY -     617.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,017 93,955 62,969 32,160 119,506 76,452 50,047 87.36%
  QoQ % 36.25% 49.21% 95.80% -73.09% 56.32% 52.76% -
  Horiz. % 255.79% 187.73% 125.82% 64.26% 238.79% 152.76% 100.00%
PBT 12,824 10,539 9,129 3,860 13,753 889 518 754.44%
  QoQ % 21.68% 15.45% 136.50% -71.93% 1,447.02% 71.62% -
  Horiz. % 2,475.68% 2,034.56% 1,762.36% 745.17% 2,655.02% 171.62% 100.00%
Tax -1,108 -1,371 -729 -462 -3,793 -1,065 -663 40.96%
  QoQ % 19.18% -88.07% -57.79% 87.82% -256.15% -60.63% -
  Horiz. % 167.12% 206.79% 109.95% 69.68% 572.10% 160.63% 100.00%
NP 11,716 9,168 8,400 3,398 9,960 -176 -145 -
  QoQ % 27.79% 9.14% 147.20% -65.88% 5,759.09% -21.38% -
  Horiz. % -8,080.00% -6,322.76% -5,793.10% -2,343.45% -6,868.97% 121.38% 100.00%
NP to SH 8,082 5,586 5,011 2,510 6,952 1,132 890 337.03%
  QoQ % 44.68% 11.47% 99.64% -63.90% 514.13% 27.19% -
  Horiz. % 908.09% 627.64% 563.03% 282.02% 781.12% 127.19% 100.00%
Tax Rate 8.64 % 13.01 % 7.99 % 11.97 % 27.58 % 119.80 % 127.99 % -83.50%
  QoQ % -33.59% 62.83% -33.25% -56.60% -76.98% -6.40% -
  Horiz. % 6.75% 10.16% 6.24% 9.35% 21.55% 93.60% 100.00%
Total Cost 116,301 84,787 54,569 28,762 109,546 76,628 50,192 75.38%
  QoQ % 37.17% 55.38% 89.73% -73.74% 42.96% 52.67% -
  Horiz. % 231.71% 168.93% 108.72% 57.30% 218.25% 152.67% 100.00%
Net Worth 91,532 85,591 85,773 81,405 79,195 72,447 73,025 16.30%
  QoQ % 6.94% -0.21% 5.37% 2.79% 9.31% -0.79% -
  Horiz. % 125.34% 117.21% 117.46% 111.48% 108.45% 99.21% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 91,532 85,591 85,773 81,405 79,195 72,447 73,025 16.30%
  QoQ % 6.94% -0.21% 5.37% 2.79% 9.31% -0.79% -
  Horiz. % 125.34% 117.21% 117.46% 111.48% 108.45% 99.21% 100.00%
NOSH 225,449 225,241 225,720 226,126 225,628 226,400 228,205 -0.81%
  QoQ % 0.09% -0.21% -0.18% 0.22% -0.34% -0.79% -
  Horiz. % 98.79% 98.70% 98.91% 99.09% 98.87% 99.21% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.15 % 9.76 % 13.34 % 10.57 % 8.33 % -0.23 % -0.29 % -
  QoQ % -6.25% -26.84% 26.21% 26.89% 3,721.74% 20.69% -
  Horiz. % -3,155.17% -3,365.52% -4,600.00% -3,644.83% -2,872.41% 79.31% 100.00%
ROE 8.83 % 6.53 % 5.84 % 3.08 % 8.78 % 1.56 % 1.22 % 275.53%
  QoQ % 35.22% 11.82% 89.61% -64.92% 462.82% 27.87% -
  Horiz. % 723.77% 535.25% 478.69% 252.46% 719.67% 127.87% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.78 41.71 27.90 14.22 52.97 33.77 21.93 88.88%
  QoQ % 36.13% 49.50% 96.20% -73.15% 56.86% 53.99% -
  Horiz. % 258.91% 190.20% 127.22% 64.84% 241.54% 153.99% 100.00%
EPS 3.59 2.48 2.22 1.11 3.09 0.50 0.39 341.01%
  QoQ % 44.76% 11.71% 100.00% -64.08% 518.00% 28.21% -
  Horiz. % 920.51% 635.90% 569.23% 284.62% 792.31% 128.21% 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 0.4060 0.3800 0.3800 0.3600 0.3510 0.3200 0.3200 17.25%
  QoQ % 6.84% 0.00% 5.56% 2.56% 9.69% 0.00% -
  Horiz. % 126.87% 118.75% 118.75% 112.50% 109.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.82 31.43 21.06 10.76 39.97 25.57 16.74 87.36%
  QoQ % 36.24% 49.24% 95.72% -73.08% 56.32% 52.75% -
  Horiz. % 255.79% 187.75% 125.81% 64.28% 238.77% 152.75% 100.00%
EPS 2.70 1.87 1.68 0.84 2.33 0.38 0.30 334.42%
  QoQ % 44.39% 11.31% 100.00% -63.95% 513.16% 26.67% -
  Horiz. % 900.00% 623.33% 560.00% 280.00% 776.67% 126.67% 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 0.3062 0.2863 0.2869 0.2723 0.2649 0.2423 0.2443 16.30%
  QoQ % 6.95% -0.21% 5.36% 2.79% 9.33% -0.82% -
  Horiz. % 125.34% 117.19% 117.44% 111.46% 108.43% 99.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3600 0.4550 0.3000 0.3600 0.2650 0.2700 0.2750 -
P/RPS 0.63 1.09 1.08 2.53 0.50 0.80 1.25 -36.75%
  QoQ % -42.20% 0.93% -57.31% 406.00% -37.50% -36.00% -
  Horiz. % 50.40% 87.20% 86.40% 202.40% 40.00% 64.00% 100.00%
P/EPS 10.04 18.35 13.51 32.43 8.60 54.00 70.51 -72.83%
  QoQ % -45.29% 35.83% -58.34% 277.09% -84.07% -23.42% -
  Horiz. % 14.24% 26.02% 19.16% 45.99% 12.20% 76.58% 100.00%
EY 9.96 5.45 7.40 3.08 11.63 1.85 1.42 267.73%
  QoQ % 82.75% -26.35% 140.26% -73.52% 528.65% 30.28% -
  Horiz. % 701.41% 383.80% 521.13% 216.90% 819.01% 130.28% 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 0.89 1.20 0.79 1.00 0.75 0.84 0.86 2.32%
  QoQ % -25.83% 51.90% -21.00% 33.33% -10.71% -2.33% -
  Horiz. % 103.49% 139.53% 91.86% 116.28% 87.21% 97.67% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.2950 0.4000 0.3350 0.3550 0.2950 0.2650 0.2850 -
P/RPS 0.52 0.96 1.20 2.50 0.56 0.78 1.30 -45.80%
  QoQ % -45.83% -20.00% -52.00% 346.43% -28.21% -40.00% -
  Horiz. % 40.00% 73.85% 92.31% 192.31% 43.08% 60.00% 100.00%
P/EPS 8.23 16.13 15.09 31.98 9.57 53.00 73.08 -76.77%
  QoQ % -48.98% 6.89% -52.81% 234.17% -81.94% -27.48% -
  Horiz. % 11.26% 22.07% 20.65% 43.76% 13.10% 72.52% 100.00%
EY 12.15 6.20 6.63 3.13 10.44 1.89 1.37 330.17%
  QoQ % 95.97% -6.49% 111.82% -70.02% 452.38% 37.96% -
  Horiz. % 886.86% 452.55% 483.94% 228.47% 762.04% 137.96% 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 0.73 1.05 0.88 0.99 0.84 0.83 0.89 -12.41%
  QoQ % -30.48% 19.32% -11.11% 17.86% 1.20% -6.74% -
  Horiz. % 82.02% 117.98% 98.88% 111.24% 94.38% 93.26% 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
 
 

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