Highlights

[AWC] QoQ Cumulative Quarter Result on 2014-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     27.19%    YoY -     -66.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 62,969 32,160 119,506 76,452 50,047 26,850 145,000 -42.57%
  QoQ % 95.80% -73.09% 56.32% 52.76% 86.39% -81.48% -
  Horiz. % 43.43% 22.18% 82.42% 52.73% 34.52% 18.52% 100.00%
PBT 9,129 3,860 13,753 889 518 270 9,715 -4.05%
  QoQ % 136.50% -71.93% 1,447.02% 71.62% 91.85% -97.22% -
  Horiz. % 93.97% 39.73% 141.56% 9.15% 5.33% 2.78% 100.00%
Tax -729 -462 -3,793 -1,065 -663 -257 -4,127 -68.42%
  QoQ % -57.79% 87.82% -256.15% -60.63% -157.98% 93.77% -
  Horiz. % 17.66% 11.19% 91.91% 25.81% 16.06% 6.23% 100.00%
NP 8,400 3,398 9,960 -176 -145 13 5,588 31.13%
  QoQ % 147.20% -65.88% 5,759.09% -21.38% -1,215.38% -99.77% -
  Horiz. % 150.32% 60.81% 178.24% -3.15% -2.59% 0.23% 100.00%
NP to SH 5,011 2,510 6,952 1,132 890 350 4,555 6.55%
  QoQ % 99.64% -63.90% 514.13% 27.19% 154.29% -92.32% -
  Horiz. % 110.01% 55.10% 152.62% 24.85% 19.54% 7.68% 100.00%
Tax Rate 7.99 % 11.97 % 27.58 % 119.80 % 127.99 % 95.19 % 42.48 % -67.07%
  QoQ % -33.25% -56.60% -76.98% -6.40% 34.46% 124.08% -
  Horiz. % 18.81% 28.18% 64.92% 282.02% 301.29% 224.08% 100.00%
Total Cost 54,569 28,762 109,546 76,628 50,192 26,837 139,412 -46.40%
  QoQ % 89.73% -73.74% 42.96% 52.67% 87.03% -80.75% -
  Horiz. % 39.14% 20.63% 78.58% 54.97% 36.00% 19.25% 100.00%
Net Worth 85,773 81,405 79,195 72,447 73,025 69,999 72,115 12.22%
  QoQ % 5.37% 2.79% 9.31% -0.79% 4.32% -2.93% -
  Horiz. % 118.94% 112.88% 109.82% 100.46% 101.26% 97.07% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 85,773 81,405 79,195 72,447 73,025 69,999 72,115 12.22%
  QoQ % 5.37% 2.79% 9.31% -0.79% 4.32% -2.93% -
  Horiz. % 118.94% 112.88% 109.82% 100.46% 101.26% 97.07% 100.00%
NOSH 225,720 226,126 225,628 226,400 228,205 218,750 225,360 0.11%
  QoQ % -0.18% 0.22% -0.34% -0.79% 4.32% -2.93% -
  Horiz. % 100.16% 100.34% 100.12% 100.46% 101.26% 97.07% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.34 % 10.57 % 8.33 % -0.23 % -0.29 % 0.05 % 3.85 % 128.46%
  QoQ % 26.21% 26.89% 3,721.74% 20.69% -680.00% -98.70% -
  Horiz. % 346.49% 274.55% 216.36% -5.97% -7.53% 1.30% 100.00%
ROE 5.84 % 3.08 % 8.78 % 1.56 % 1.22 % 0.50 % 6.32 % -5.12%
  QoQ % 89.61% -64.92% 462.82% 27.87% 144.00% -92.09% -
  Horiz. % 92.41% 48.73% 138.92% 24.68% 19.30% 7.91% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.90 14.22 52.97 33.77 21.93 12.27 64.34 -42.62%
  QoQ % 96.20% -73.15% 56.86% 53.99% 78.73% -80.93% -
  Horiz. % 43.36% 22.10% 82.33% 52.49% 34.08% 19.07% 100.00%
EPS 2.22 1.11 3.09 0.50 0.39 0.16 2.00 7.18%
  QoQ % 100.00% -64.08% 518.00% 28.21% 143.75% -92.00% -
  Horiz. % 111.00% 55.50% 154.50% 25.00% 19.50% 8.00% 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 0.3800 0.3600 0.3510 0.3200 0.3200 0.3200 0.3200 12.10%
  QoQ % 5.56% 2.56% 9.69% 0.00% 0.00% 0.00% -
  Horiz. % 118.75% 112.50% 109.69% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.06 10.75 39.96 25.57 16.74 8.98 48.49 -42.56%
  QoQ % 95.91% -73.10% 56.28% 52.75% 86.41% -81.48% -
  Horiz. % 43.43% 22.17% 82.41% 52.73% 34.52% 18.52% 100.00%
EPS 1.68 0.84 2.32 0.38 0.30 0.12 1.52 6.88%
  QoQ % 100.00% -63.79% 510.53% 26.67% 150.00% -92.11% -
  Horiz. % 110.53% 55.26% 152.63% 25.00% 19.74% 7.89% 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 0.2868 0.2722 0.2648 0.2423 0.2442 0.2341 0.2412 12.20%
  QoQ % 5.36% 2.79% 9.29% -0.78% 4.31% -2.94% -
  Horiz. % 118.91% 112.85% 109.78% 100.46% 101.24% 97.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3000 0.3600 0.2650 0.2700 0.2750 0.2500 0.2400 -
P/RPS 1.08 2.53 0.50 0.80 1.25 2.04 0.37 103.85%
  QoQ % -57.31% 406.00% -37.50% -36.00% -38.73% 451.35% -
  Horiz. % 291.89% 683.78% 135.14% 216.22% 337.84% 551.35% 100.00%
P/EPS 13.51 32.43 8.60 54.00 70.51 156.25 11.87 8.99%
  QoQ % -58.34% 277.09% -84.07% -23.42% -54.87% 1,216.34% -
  Horiz. % 113.82% 273.21% 72.45% 454.93% 594.02% 1,316.34% 100.00%
EY 7.40 3.08 11.63 1.85 1.42 0.64 8.42 -8.23%
  QoQ % 140.26% -73.52% 528.65% 30.28% 121.88% -92.40% -
  Horiz. % 87.89% 36.58% 138.12% 21.97% 16.86% 7.60% 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 0.79 1.00 0.75 0.84 0.86 0.78 0.75 3.51%
  QoQ % -21.00% 33.33% -10.71% -2.33% 10.26% 4.00% -
  Horiz. % 105.33% 133.33% 100.00% 112.00% 114.67% 104.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 -
Price 0.3350 0.3550 0.2950 0.2650 0.2850 0.2750 0.2450 -
P/RPS 1.20 2.50 0.56 0.78 1.30 2.24 0.38 114.79%
  QoQ % -52.00% 346.43% -28.21% -40.00% -41.96% 489.47% -
  Horiz. % 315.79% 657.89% 147.37% 205.26% 342.11% 589.47% 100.00%
P/EPS 15.09 31.98 9.57 53.00 73.08 171.88 12.12 15.69%
  QoQ % -52.81% 234.17% -81.94% -27.48% -57.48% 1,318.15% -
  Horiz. % 124.50% 263.86% 78.96% 437.29% 602.97% 1,418.15% 100.00%
EY 6.63 3.13 10.44 1.89 1.37 0.58 8.25 -13.53%
  QoQ % 111.82% -70.02% 452.38% 37.96% 136.21% -92.97% -
  Horiz. % 80.36% 37.94% 126.55% 22.91% 16.61% 7.03% 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 0.88 0.99 0.84 0.83 0.89 0.86 0.77 9.28%
  QoQ % -11.11% 17.86% 1.20% -6.74% 3.49% 11.69% -
  Horiz. % 114.29% 128.57% 109.09% 107.79% 115.58% 111.69% 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
 
 

467  397  512  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.50+0.31 
 AIRASIA 0.85+0.025 
 K1 0.495+0.05 
 BCMALL 0.295+0.035 
 HLT 0.865+0.17 
 AAX 0.110.00 

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