Highlights

[AWC] QoQ Quarter Result on 2012-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -56.97%    YoY -     -67.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,123 25,420 32,223 26,084 28,692 25,919 49,809 -20.69%
  QoQ % 38.17% -21.11% 23.54% -9.09% 10.70% -47.96% -
  Horiz. % 70.52% 51.03% 64.69% 52.37% 57.60% 52.04% 100.00%
PBT 5,013 -3,287 248 1,404 1,842 1,738 6,989 -19.79%
  QoQ % 252.51% -1,425.40% -82.34% -23.78% 5.98% -75.13% -
  Horiz. % 71.73% -47.03% 3.55% 20.09% 26.36% 24.87% 100.00%
Tax -1,480 -56 1,153 -244 -189 -144 -1,682 -8.14%
  QoQ % -2,542.86% -104.86% 572.54% -29.10% -31.25% 91.44% -
  Horiz. % 87.99% 3.33% -68.55% 14.51% 11.24% 8.56% 100.00%
NP 3,533 -3,343 1,401 1,160 1,653 1,594 5,307 -23.66%
  QoQ % 205.68% -338.62% 20.78% -29.82% 3.70% -69.96% -
  Horiz. % 66.57% -62.99% 26.40% 21.86% 31.15% 30.04% 100.00%
NP to SH 3,903 -3,063 1,566 454 1,055 725 3,471 8.10%
  QoQ % 227.42% -295.59% 244.93% -56.97% 45.52% -79.11% -
  Horiz. % 112.45% -88.25% 45.12% 13.08% 30.39% 20.89% 100.00%
Tax Rate 29.52 % - % -464.92 % 17.38 % 10.26 % 8.29 % 24.07 % 14.51%
  QoQ % 0.00% 0.00% -2,775.03% 69.40% 23.76% -65.56% -
  Horiz. % 122.64% 0.00% -1,931.53% 72.21% 42.63% 34.44% 100.00%
Total Cost 31,590 28,763 30,822 24,924 27,039 24,325 44,502 -20.34%
  QoQ % 9.83% -6.68% 23.66% -7.82% 11.16% -45.34% -
  Horiz. % 70.99% 64.63% 69.26% 56.01% 60.76% 54.66% 100.00%
Net Worth 69,920 69,818 72,626 70,369 74,074 72,499 67,616 2.25%
  QoQ % 0.15% -3.87% 3.21% -5.00% 2.17% 7.22% -
  Horiz. % 103.41% 103.26% 107.41% 104.07% 109.55% 107.22% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 3,378 - - - 3,398 2,253 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.78% -
  Horiz. % 0.00% 149.89% 0.00% 0.00% 0.00% 150.78% 100.00%
Div Payout % - % - % - % - % - % 468.75 % 64.94 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 621.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 721.82% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 69,920 69,818 72,626 70,369 74,074 72,499 67,616 2.25%
  QoQ % 0.15% -3.87% 3.21% -5.00% 2.17% 7.22% -
  Horiz. % 103.41% 103.26% 107.41% 104.07% 109.55% 107.22% 100.00%
NOSH 225,549 225,220 226,956 226,999 224,468 226,562 225,442 0.03%
  QoQ % 0.15% -0.76% -0.02% 1.13% -0.92% 0.50% -
  Horiz. % 100.05% 99.90% 100.67% 100.69% 99.57% 100.50% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.06 % -13.15 % 4.35 % 4.45 % 5.76 % 6.15 % 10.65 % -3.71%
  QoQ % 176.50% -402.30% -2.25% -22.74% -6.34% -42.25% -
  Horiz. % 94.46% -123.47% 40.85% 41.78% 54.08% 57.75% 100.00%
ROE 5.58 % -4.39 % 2.16 % 0.65 % 1.42 % 1.00 % 5.13 % 5.74%
  QoQ % 227.11% -303.24% 232.31% -54.23% 42.00% -80.51% -
  Horiz. % 108.77% -85.58% 42.11% 12.67% 27.68% 19.49% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.57 11.29 14.20 11.49 12.78 11.44 22.10 -20.74%
  QoQ % 37.91% -20.49% 23.59% -10.09% 11.71% -48.24% -
  Horiz. % 70.45% 51.09% 64.25% 51.99% 57.83% 51.76% 100.00%
EPS 1.73 -1.36 0.69 0.20 0.47 0.32 1.54 8.03%
  QoQ % 227.21% -297.10% 245.00% -57.45% 46.88% -79.22% -
  Horiz. % 112.34% -88.31% 44.81% 12.99% 30.52% 20.78% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.3100 0.3100 0.3200 0.3100 0.3300 0.3200 0.3000 2.20%
  QoQ % 0.00% -3.12% 3.23% -6.06% 3.13% 6.67% -
  Horiz. % 103.33% 103.33% 106.67% 103.33% 110.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.75 8.50 10.78 8.72 9.60 8.67 16.66 -20.68%
  QoQ % 38.24% -21.15% 23.62% -9.17% 10.73% -47.96% -
  Horiz. % 70.53% 51.02% 64.71% 52.34% 57.62% 52.04% 100.00%
EPS 1.31 -1.02 0.52 0.15 0.35 0.24 1.16 8.40%
  QoQ % 228.43% -296.15% 246.67% -57.14% 45.83% -79.31% -
  Horiz. % 112.93% -87.93% 44.83% 12.93% 30.17% 20.69% 100.00%
DPS 0.00 1.13 0.00 0.00 0.00 1.14 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 52.00% -
  Horiz. % 0.00% 150.67% 0.00% 0.00% 0.00% 152.00% 100.00%
NAPS 0.2338 0.2335 0.2429 0.2353 0.2477 0.2425 0.2261 2.25%
  QoQ % 0.13% -3.87% 3.23% -5.01% 2.14% 7.25% -
  Horiz. % 103.41% 103.27% 107.43% 104.07% 109.55% 107.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2400 0.2300 0.2500 0.2600 0.2500 0.2100 0.2600 -
P/RPS 1.54 2.04 1.76 2.26 1.96 1.84 1.18 19.33%
  QoQ % -24.51% 15.91% -22.12% 15.31% 6.52% 55.93% -
  Horiz. % 130.51% 172.88% 149.15% 191.53% 166.10% 155.93% 100.00%
P/EPS 13.87 -16.91 36.23 130.00 53.19 65.63 16.88 -12.22%
  QoQ % 182.02% -146.67% -72.13% 144.41% -18.95% 288.80% -
  Horiz. % 82.17% -100.18% 214.63% 770.14% 315.11% 388.80% 100.00%
EY 7.21 -5.91 2.76 0.77 1.88 1.52 5.92 13.98%
  QoQ % 222.00% -314.13% 258.44% -59.04% 23.68% -74.32% -
  Horiz. % 121.79% -99.83% 46.62% 13.01% 31.76% 25.68% 100.00%
DY 0.00 6.52 0.00 0.00 0.00 7.14 3.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 85.45% -
  Horiz. % 0.00% 169.35% 0.00% 0.00% 0.00% 185.45% 100.00%
P/NAPS 0.77 0.74 0.78 0.84 0.76 0.66 0.87 -7.78%
  QoQ % 4.05% -5.13% -7.14% 10.53% 15.15% -24.14% -
  Horiz. % 88.51% 85.06% 89.66% 96.55% 87.36% 75.86% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 -
Price 0.2200 0.2400 0.2500 0.2500 0.2600 0.2500 0.2200 -
P/RPS 1.41 2.13 1.76 2.18 2.03 2.19 1.00 25.61%
  QoQ % -33.80% 21.02% -19.27% 7.39% -7.31% 119.00% -
  Horiz. % 141.00% 213.00% 176.00% 218.00% 203.00% 219.00% 100.00%
P/EPS 12.71 -17.65 36.23 125.00 55.32 78.13 14.29 -7.48%
  QoQ % 172.01% -148.72% -71.02% 125.96% -29.19% 446.75% -
  Horiz. % 88.94% -123.51% 253.53% 874.74% 387.12% 546.75% 100.00%
EY 7.87 -5.67 2.76 0.80 1.81 1.28 7.00 8.08%
  QoQ % 238.80% -305.43% 245.00% -55.80% 41.41% -81.71% -
  Horiz. % 112.43% -81.00% 39.43% 11.43% 25.86% 18.29% 100.00%
DY 0.00 6.25 0.00 0.00 0.00 6.00 4.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 31.87% -
  Horiz. % 0.00% 137.36% 0.00% 0.00% 0.00% 131.87% 100.00%
P/NAPS 0.71 0.77 0.78 0.81 0.79 0.78 0.73 -1.83%
  QoQ % -7.79% -1.28% -3.70% 2.53% 1.28% 6.85% -
  Horiz. % 97.26% 105.48% 106.85% 110.96% 108.22% 106.85% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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