Highlights

[AWC] QoQ 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 -     -61.99%    YoY -     -37.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 26,406 23,197 26,850 37,969 46,389 35,123 25,420 2.57%
  QoQ % 13.83% -13.61% -29.28% -18.15% 32.08% 38.17% -
  Horiz. % 103.88% 91.25% 105.63% 149.37% 182.49% 138.17% 100.00%
PBT 371 248 270 3,412 4,512 5,013 -3,287 -
  QoQ % 49.60% -8.15% -92.09% -24.38% -9.99% 252.51% -
  Horiz. % -11.29% -7.54% -8.21% -103.80% -137.27% -152.51% 100.00%
Tax -402 -406 -257 -1,420 -783 -1,480 -56 272.57%
  QoQ % 0.99% -57.98% 81.90% -81.35% 47.09% -2,542.86% -
  Horiz. % 717.86% 725.00% 458.93% 2,535.71% 1,398.21% 2,642.86% 100.00%
NP -31 -158 13 1,992 3,729 3,533 -3,343 -95.60%
  QoQ % 80.38% -1,315.38% -99.35% -46.58% 5.55% 205.68% -
  Horiz. % 0.93% 4.73% -0.39% -59.59% -111.55% -105.68% 100.00%
NP to SH 242 540 350 973 2,560 3,903 -3,063 -
  QoQ % -55.19% 54.29% -64.03% -61.99% -34.41% 227.42% -
  Horiz. % -7.90% -17.63% -11.43% -31.77% -83.58% -127.42% 100.00%
Tax Rate 108.36 % 163.71 % 95.19 % 41.62 % 17.35 % 29.52 % - % -
  QoQ % -33.81% 71.98% 128.71% 139.88% -41.23% 0.00% -
  Horiz. % 367.07% 554.57% 322.46% 140.99% 58.77% 100.00% -
Total Cost 26,437 23,355 26,837 35,977 42,660 31,590 28,763 -5.47%
  QoQ % 13.20% -12.97% -25.41% -15.67% 35.04% 9.83% -
  Horiz. % 91.91% 81.20% 93.30% 125.08% 148.32% 109.83% 100.00%
Net Worth 70,399 71,999 69,999 72,409 69,614 69,920 69,818 0.56%
  QoQ % -2.22% 2.86% -3.33% 4.02% -0.44% 0.15% -
  Horiz. % 100.83% 103.12% 100.26% 103.71% 99.71% 100.15% 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 - - - - 2,245 - 3,378 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.47% 0.00% 100.00%
Div Payout % - % - % - % - % 87.72 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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 70,399 71,999 69,999 72,409 69,614 69,920 69,818 0.56%
  QoQ % -2.22% 2.86% -3.33% 4.02% -0.44% 0.15% -
  Horiz. % 100.83% 103.12% 100.26% 103.71% 99.71% 100.15% 100.00%
NOSH 220,000 225,000 218,750 226,279 224,561 225,549 225,220 -1.55%
  QoQ % -2.22% 2.86% -3.33% 0.76% -0.44% 0.15% -
  Horiz. % 97.68% 99.90% 97.13% 100.47% 99.71% 100.15% 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 -0.12 % -0.68 % 0.05 % 5.25 % 8.04 % 10.06 % -13.15 % -95.65%
  QoQ % 82.35% -1,460.00% -99.05% -34.70% -20.08% 176.50% -
  Horiz. % 0.91% 5.17% -0.38% -39.92% -61.14% -76.50% 100.00%
ROE 0.34 % 0.75 % 0.50 % 1.34 % 3.68 % 5.58 % -4.39 % -
  QoQ % -54.67% 50.00% -62.69% -63.59% -34.05% 227.11% -
  Horiz. % -7.74% -17.08% -11.39% -30.52% -83.83% -127.11% 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 12.00 10.31 12.27 16.78 20.66 15.57 11.29 4.15%
  QoQ % 16.39% -15.97% -26.88% -18.78% 32.69% 37.91% -
  Horiz. % 106.29% 91.32% 108.68% 148.63% 182.99% 137.91% 100.00%
EPS 0.11 0.24 0.16 0.43 1.14 1.73 -1.36 -
  QoQ % -54.17% 50.00% -62.79% -62.28% -34.10% 227.21% -
  Horiz. % -8.09% -17.65% -11.76% -31.62% -83.82% -127.21% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% 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 - 298,952
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.83 7.76 8.98 12.70 15.52 11.75 8.50 2.57%
  QoQ % 13.79% -13.59% -29.29% -18.17% 32.09% 38.24% -
  Horiz. % 103.88% 91.29% 105.65% 149.41% 182.59% 138.24% 100.00%
EPS 0.08 0.18 0.12 0.33 0.86 1.31 -1.02 -
  QoQ % -55.56% 50.00% -63.64% -61.63% -34.35% 228.43% -
  Horiz. % -7.84% -17.65% -11.76% -32.35% -84.31% -128.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.75 0.00 1.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.37% 0.00% 100.00%
NAPS 0.2355 0.2408 0.2342 0.2422 0.2329 0.2339 0.2335 0.57%
  QoQ % -2.20% 2.82% -3.30% 3.99% -0.43% 0.17% -
  Horiz. % 100.86% 103.13% 100.30% 103.73% 99.74% 100.17% 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 2.25 2.67 2.04 1.43 1.11 1.54 2.04 6.76%
  QoQ % -15.73% 30.88% 42.66% 28.83% -27.92% -24.51% -
  Horiz. % 110.29% 130.88% 100.00% 70.10% 54.41% 75.49% 100.00%
P/EPS 245.45 114.58 156.25 55.81 20.18 13.87 -16.91 -
  QoQ % 114.22% -26.67% 179.97% 176.56% 45.49% 182.02% -
  Horiz. % -1,451.51% -677.59% -924.01% -330.04% -119.34% -82.02% 100.00%
EY 0.41 0.87 0.64 1.79 4.96 7.21 -5.91 -
  QoQ % -52.87% 35.94% -64.25% -63.91% -31.21% 222.00% -
  Horiz. % -6.94% -14.72% -10.83% -30.29% -83.93% -122.00% 100.00%
DY 0.00 0.00 0.00 0.00 4.35 0.00 6.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.72% 0.00% 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 2.21 2.76 2.24 1.46 1.23 1.41 2.13 2.49%
  QoQ % -19.93% 23.21% 53.42% 18.70% -12.77% -33.80% -
  Horiz. % 103.76% 129.58% 105.16% 68.54% 57.75% 66.20% 100.00%
P/EPS 240.91 118.75 171.88 56.98 22.37 12.71 -17.65 -
  QoQ % 102.87% -30.91% 201.65% 154.72% 76.00% 172.01% -
  Horiz. % -1,364.93% -672.80% -973.82% -322.83% -126.74% -72.01% 100.00%
EY 0.42 0.84 0.58 1.76 4.47 7.87 -5.67 -
  QoQ % -50.00% 44.83% -67.05% -60.63% -43.20% 238.80% -
  Horiz. % -7.41% -14.81% -10.23% -31.04% -78.84% -138.80% 100.00%
DY 0.00 0.00 0.00 0.00 3.92 0.00 6.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 62.72% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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