Highlights

[AWC] QoQ Quarter Result on 2011-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -79.11%    YoY -     -69.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,223 26,084 28,692 25,919 49,809 34,899 32,740 -1.06%
  QoQ % 23.54% -9.09% 10.70% -47.96% 42.72% 6.59% -
  Horiz. % 98.42% 79.67% 87.64% 79.17% 152.14% 106.59% 100.00%
PBT 248 1,404 1,842 1,738 6,989 3,340 1,789 -73.25%
  QoQ % -82.34% -23.78% 5.98% -75.13% 109.25% 86.70% -
  Horiz. % 13.86% 78.48% 102.96% 97.15% 390.67% 186.70% 100.00%
Tax 1,153 -244 -189 -144 -1,682 -303 -277 -
  QoQ % 572.54% -29.10% -31.25% 91.44% -455.12% -9.39% -
  Horiz. % -416.25% 88.09% 68.23% 51.99% 607.22% 109.39% 100.00%
NP 1,401 1,160 1,653 1,594 5,307 3,037 1,512 -4.96%
  QoQ % 20.78% -29.82% 3.70% -69.96% 74.74% 100.86% -
  Horiz. % 92.66% 76.72% 109.33% 105.42% 350.99% 200.86% 100.00%
NP to SH 1,566 454 1,055 725 3,471 1,382 1,042 31.24%
  QoQ % 244.93% -56.97% 45.52% -79.11% 151.16% 32.63% -
  Horiz. % 150.29% 43.57% 101.25% 69.58% 333.11% 132.63% 100.00%
Tax Rate -464.92 % 17.38 % 10.26 % 8.29 % 24.07 % 9.07 % 15.48 % -
  QoQ % -2,775.03% 69.40% 23.76% -65.56% 165.38% -41.41% -
  Horiz. % -3,003.36% 112.27% 66.28% 53.55% 155.49% 58.59% 100.00%
Total Cost 30,822 24,924 27,039 24,325 44,502 31,862 31,228 -0.87%
  QoQ % 23.66% -7.82% 11.16% -45.34% 39.67% 2.03% -
  Horiz. % 98.70% 79.81% 86.59% 77.89% 142.51% 102.03% 100.00%
Net Worth 72,626 70,369 74,074 72,499 67,616 70,232 70,221 2.27%
  QoQ % 3.21% -5.00% 2.17% 7.22% -3.72% 0.02% -
  Horiz. % 103.42% 100.21% 105.49% 103.24% 96.29% 100.02% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 3,398 2,253 - 2,265 -
  QoQ % 0.00% 0.00% 0.00% 50.78% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.03% 99.50% 0.00% 100.00%
Div Payout % - % - % - % 468.75 % 64.94 % - % 217.39 % -
  QoQ % 0.00% 0.00% 0.00% 621.82% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 215.63% 29.87% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 72,626 70,369 74,074 72,499 67,616 70,232 70,221 2.27%
  QoQ % 3.21% -5.00% 2.17% 7.22% -3.72% 0.02% -
  Horiz. % 103.42% 100.21% 105.49% 103.24% 96.29% 100.02% 100.00%
NOSH 226,956 226,999 224,468 226,562 225,442 226,557 226,521 0.13%
  QoQ % -0.02% 1.13% -0.92% 0.50% -0.49% 0.02% -
  Horiz. % 100.19% 100.21% 99.09% 100.02% 99.52% 100.02% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.35 % 4.45 % 5.76 % 6.15 % 10.65 % 8.70 % 4.62 % -3.94%
  QoQ % -2.25% -22.74% -6.34% -42.25% 22.41% 88.31% -
  Horiz. % 94.16% 96.32% 124.68% 133.12% 230.52% 188.31% 100.00%
ROE 2.16 % 0.65 % 1.42 % 1.00 % 5.13 % 1.97 % 1.48 % 28.69%
  QoQ % 232.31% -54.23% 42.00% -80.51% 160.41% 33.11% -
  Horiz. % 145.95% 43.92% 95.95% 67.57% 346.62% 133.11% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.20 11.49 12.78 11.44 22.10 15.40 14.45 -1.16%
  QoQ % 23.59% -10.09% 11.71% -48.24% 43.51% 6.57% -
  Horiz. % 98.27% 79.52% 88.44% 79.17% 152.94% 106.57% 100.00%
EPS 0.69 0.20 0.47 0.32 1.54 0.61 0.46 31.07%
  QoQ % 245.00% -57.45% 46.88% -79.22% 152.46% 32.61% -
  Horiz. % 150.00% 43.48% 102.17% 69.57% 334.78% 132.61% 100.00%
DPS 0.00 0.00 0.00 1.50 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 100.00% 0.00% 100.00%
NAPS 0.3200 0.3100 0.3300 0.3200 0.3000 0.3100 0.3100 2.14%
  QoQ % 3.23% -6.06% 3.13% 6.67% -3.23% 0.00% -
  Horiz. % 103.23% 100.00% 106.45% 103.23% 96.77% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.78 8.73 9.60 8.67 16.66 11.68 10.95 -1.04%
  QoQ % 23.48% -9.06% 10.73% -47.96% 42.64% 6.67% -
  Horiz. % 98.45% 79.73% 87.67% 79.18% 152.15% 106.67% 100.00%
EPS 0.52 0.15 0.35 0.24 1.16 0.46 0.35 30.24%
  QoQ % 246.67% -57.14% 45.83% -79.31% 152.17% 31.43% -
  Horiz. % 148.57% 42.86% 100.00% 68.57% 331.43% 131.43% 100.00%
DPS 0.00 0.00 0.00 1.14 0.75 0.00 0.76 -
  QoQ % 0.00% 0.00% 0.00% 52.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 98.68% 0.00% 100.00%
NAPS 0.2430 0.2354 0.2478 0.2425 0.2262 0.2350 0.2349 2.29%
  QoQ % 3.23% -5.00% 2.19% 7.21% -3.74% 0.04% -
  Horiz. % 103.45% 100.21% 105.49% 103.24% 96.30% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2500 0.2600 0.2500 0.2100 0.2600 0.2600 0.2800 -
P/RPS 1.76 2.26 1.96 1.84 1.18 1.69 1.94 -6.29%
  QoQ % -22.12% 15.31% 6.52% 55.93% -30.18% -12.89% -
  Horiz. % 90.72% 116.49% 101.03% 94.85% 60.82% 87.11% 100.00%
P/EPS 36.23 130.00 53.19 65.63 16.88 42.62 60.87 -29.26%
  QoQ % -72.13% 144.41% -18.95% 288.80% -60.39% -29.98% -
  Horiz. % 59.52% 213.57% 87.38% 107.82% 27.73% 70.02% 100.00%
EY 2.76 0.77 1.88 1.52 5.92 2.35 1.64 41.53%
  QoQ % 258.44% -59.04% 23.68% -74.32% 151.91% 43.29% -
  Horiz. % 168.29% 46.95% 114.63% 92.68% 360.98% 143.29% 100.00%
DY 0.00 0.00 0.00 7.14 3.85 0.00 3.57 -
  QoQ % 0.00% 0.00% 0.00% 85.45% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 107.84% 0.00% 100.00%
P/NAPS 0.78 0.84 0.76 0.66 0.87 0.84 0.90 -9.11%
  QoQ % -7.14% 10.53% 15.15% -24.14% 3.57% -6.67% -
  Horiz. % 86.67% 93.33% 84.44% 73.33% 96.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 25/05/11 22/02/11 -
Price 0.2500 0.2500 0.2600 0.2500 0.2200 0.2600 0.2600 -
P/RPS 1.76 2.18 2.03 2.19 1.00 1.69 1.80 -1.49%
  QoQ % -19.27% 7.39% -7.31% 119.00% -40.83% -6.11% -
  Horiz. % 97.78% 121.11% 112.78% 121.67% 55.56% 93.89% 100.00%
P/EPS 36.23 125.00 55.32 78.13 14.29 42.62 56.52 -25.68%
  QoQ % -71.02% 125.96% -29.19% 446.75% -66.47% -24.59% -
  Horiz. % 64.10% 221.16% 97.88% 138.23% 25.28% 75.41% 100.00%
EY 2.76 0.80 1.81 1.28 7.00 2.35 1.77 34.51%
  QoQ % 245.00% -55.80% 41.41% -81.71% 197.87% 32.77% -
  Horiz. % 155.93% 45.20% 102.26% 72.32% 395.48% 132.77% 100.00%
DY 0.00 0.00 0.00 6.00 4.55 0.00 3.85 -
  QoQ % 0.00% 0.00% 0.00% 31.87% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.84% 118.18% 0.00% 100.00%
P/NAPS 0.78 0.81 0.79 0.78 0.73 0.84 0.84 -4.82%
  QoQ % -3.70% 2.53% 1.28% 6.85% -13.10% 0.00% -
  Horiz. % 92.86% 96.43% 94.05% 92.86% 86.90% 100.00% 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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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