Highlights

[AWC] QoQ Quarter Result on 2013-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -34.41%    YoY -     463.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,197 26,850 37,969 46,389 35,123 25,420 32,223 -19.63%
  QoQ % -13.61% -29.28% -18.15% 32.08% 38.17% -21.11% -
  Horiz. % 71.99% 83.33% 117.83% 143.96% 109.00% 78.89% 100.00%
PBT 248 270 3,412 4,512 5,013 -3,287 248 -
  QoQ % -8.15% -92.09% -24.38% -9.99% 252.51% -1,425.40% -
  Horiz. % 100.00% 108.87% 1,375.81% 1,819.35% 2,021.37% -1,325.40% 100.00%
Tax -406 -257 -1,420 -783 -1,480 -56 1,153 -
  QoQ % -57.98% 81.90% -81.35% 47.09% -2,542.86% -104.86% -
  Horiz. % -35.21% -22.29% -123.16% -67.91% -128.36% -4.86% 100.00%
NP -158 13 1,992 3,729 3,533 -3,343 1,401 -
  QoQ % -1,315.38% -99.35% -46.58% 5.55% 205.68% -338.62% -
  Horiz. % -11.28% 0.93% 142.18% 266.17% 252.18% -238.62% 100.00%
NP to SH 540 350 973 2,560 3,903 -3,063 1,566 -50.73%
  QoQ % 54.29% -64.03% -61.99% -34.41% 227.42% -295.59% -
  Horiz. % 34.48% 22.35% 62.13% 163.47% 249.23% -195.59% 100.00%
Tax Rate 163.71 % 95.19 % 41.62 % 17.35 % 29.52 % - % -464.92 % -
  QoQ % 71.98% 128.71% 139.88% -41.23% 0.00% 0.00% -
  Horiz. % -35.21% -20.47% -8.95% -3.73% -6.35% 0.00% 100.00%
Total Cost 23,355 26,837 35,977 42,660 31,590 28,763 30,822 -16.84%
  QoQ % -12.97% -25.41% -15.67% 35.04% 9.83% -6.68% -
  Horiz. % 75.77% 87.07% 116.73% 138.41% 102.49% 93.32% 100.00%
Net Worth 71,999 69,999 72,409 69,614 69,920 69,818 72,626 -0.57%
  QoQ % 2.86% -3.33% 4.02% -0.44% 0.15% -3.87% -
  Horiz. % 99.14% 96.38% 99.70% 95.85% 96.27% 96.13% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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% 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% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 71,999 69,999 72,409 69,614 69,920 69,818 72,626 -0.57%
  QoQ % 2.86% -3.33% 4.02% -0.44% 0.15% -3.87% -
  Horiz. % 99.14% 96.38% 99.70% 95.85% 96.27% 96.13% 100.00%
NOSH 225,000 218,750 226,279 224,561 225,549 225,220 226,956 -0.57%
  QoQ % 2.86% -3.33% 0.76% -0.44% 0.15% -0.76% -
  Horiz. % 99.14% 96.38% 99.70% 98.94% 99.38% 99.24% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.68 % 0.05 % 5.25 % 8.04 % 10.06 % -13.15 % 4.35 % -
  QoQ % -1,460.00% -99.05% -34.70% -20.08% 176.50% -402.30% -
  Horiz. % -15.63% 1.15% 120.69% 184.83% 231.26% -302.30% 100.00%
ROE 0.75 % 0.50 % 1.34 % 3.68 % 5.58 % -4.39 % 2.16 % -50.50%
  QoQ % 50.00% -62.69% -63.59% -34.05% 227.11% -303.24% -
  Horiz. % 34.72% 23.15% 62.04% 170.37% 258.33% -203.24% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.31 12.27 16.78 20.66 15.57 11.29 14.20 -19.17%
  QoQ % -15.97% -26.88% -18.78% 32.69% 37.91% -20.49% -
  Horiz. % 72.61% 86.41% 118.17% 145.49% 109.65% 79.51% 100.00%
EPS 0.24 0.16 0.43 1.14 1.73 -1.36 0.69 -50.45%
  QoQ % 50.00% -62.79% -62.28% -34.10% 227.21% -297.10% -
  Horiz. % 34.78% 23.19% 62.32% 165.22% 250.72% -197.10% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 0.00% 100.00% -
NAPS 0.3200 0.3200 0.3200 0.3100 0.3100 0.3100 0.3200 -
  QoQ % 0.00% 0.00% 3.23% 0.00% 0.00% -3.12% -
  Horiz. % 100.00% 100.00% 100.00% 96.88% 96.88% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,084
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.76 8.98 12.70 15.51 11.74 8.50 10.77 -19.58%
  QoQ % -13.59% -29.29% -18.12% 32.11% 38.12% -21.08% -
  Horiz. % 72.05% 83.38% 117.92% 144.01% 109.01% 78.92% 100.00%
EPS 0.18 0.12 0.33 0.86 1.30 -1.02 0.52 -50.60%
  QoQ % 50.00% -63.64% -61.63% -33.85% 227.45% -296.15% -
  Horiz. % 34.62% 23.08% 63.46% 165.38% 250.00% -196.15% 100.00%
DPS 0.00 0.00 0.00 0.75 0.00 1.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.37% 0.00% 100.00% -
NAPS 0.2407 0.2340 0.2421 0.2328 0.2338 0.2334 0.2428 -0.58%
  QoQ % 2.86% -3.35% 3.99% -0.43% 0.17% -3.87% -
  Horiz. % 99.14% 96.38% 99.71% 95.88% 96.29% 96.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2750 0.2500 0.2400 0.2300 0.2400 0.2300 0.2500 -
P/RPS 2.67 2.04 1.43 1.11 1.54 2.04 1.76 31.93%
  QoQ % 30.88% 42.66% 28.83% -27.92% -24.51% 15.91% -
  Horiz. % 151.70% 115.91% 81.25% 63.07% 87.50% 115.91% 100.00%
P/EPS 114.58 156.25 55.81 20.18 13.87 -16.91 36.23 115.01%
  QoQ % -26.67% 179.97% 176.56% 45.49% 182.02% -146.67% -
  Horiz. % 316.26% 431.27% 154.04% 55.70% 38.28% -46.67% 100.00%
EY 0.87 0.64 1.79 4.96 7.21 -5.91 2.76 -53.59%
  QoQ % 35.94% -64.25% -63.91% -31.21% 222.00% -314.13% -
  Horiz. % 31.52% 23.19% 64.86% 179.71% 261.23% -214.13% 100.00%
DY 0.00 0.00 0.00 4.35 0.00 6.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.72% 0.00% 100.00% -
P/NAPS 0.86 0.78 0.75 0.74 0.77 0.74 0.78 6.71%
  QoQ % 10.26% 4.00% 1.35% -3.90% 4.05% -5.13% -
  Horiz. % 110.26% 100.00% 96.15% 94.87% 98.72% 94.87% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.2850 0.2750 0.2450 0.2550 0.2200 0.2400 0.2500 -
P/RPS 2.76 2.24 1.46 1.23 1.41 2.13 1.76 34.87%
  QoQ % 23.21% 53.42% 18.70% -12.77% -33.80% 21.02% -
  Horiz. % 156.82% 127.27% 82.95% 69.89% 80.11% 121.02% 100.00%
P/EPS 118.75 171.88 56.98 22.37 12.71 -17.65 36.23 120.18%
  QoQ % -30.91% 201.65% 154.72% 76.00% 172.01% -148.72% -
  Horiz. % 327.77% 474.41% 157.27% 61.74% 35.08% -48.72% 100.00%
EY 0.84 0.58 1.76 4.47 7.87 -5.67 2.76 -54.66%
  QoQ % 44.83% -67.05% -60.63% -43.20% 238.80% -305.43% -
  Horiz. % 30.43% 21.01% 63.77% 161.96% 285.14% -205.43% 100.00%
DY 0.00 0.00 0.00 3.92 0.00 6.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 62.72% 0.00% 100.00% -
P/NAPS 0.89 0.86 0.77 0.82 0.71 0.77 0.78 9.17%
  QoQ % 3.49% 11.69% -6.10% 15.49% -7.79% -1.28% -
  Horiz. % 114.10% 110.26% 98.72% 105.13% 91.03% 98.72% 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
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

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