Highlights

[AWC] YoY Cumulative Quarter Result on 2010-09-30 [#1]

Stock [AWC]: AWC BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -80.07%    YoY -     -22.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 26,850 25,420 25,919 35,937 36,067 18,606 24,048 1.85%
  YoY % 5.63% -1.93% -27.88% -0.36% 93.85% -22.63% -
  Horiz. % 111.65% 105.71% 107.78% 149.44% 149.98% 77.37% 100.00%
PBT 270 -3,287 1,738 4,274 5,347 -1,874 1,201 -22.00%
  YoY % 108.21% -289.13% -59.34% -20.07% 385.33% -256.04% -
  Horiz. % 22.48% -273.69% 144.71% 355.87% 445.21% -156.04% 100.00%
Tax -257 -56 -144 -418 -1,251 -51 -683 -15.02%
  YoY % -358.93% 61.11% 65.55% 66.59% -2,352.94% 92.53% -
  Horiz. % 37.63% 8.20% 21.08% 61.20% 183.16% 7.47% 100.00%
NP 13 -3,343 1,594 3,856 4,096 -1,925 518 -45.86%
  YoY % 100.39% -309.72% -58.66% -5.86% 312.78% -471.62% -
  Horiz. % 2.51% -645.37% 307.72% 744.40% 790.73% -371.62% 100.00%
NP to SH 350 -3,063 725 2,355 3,042 -1,073 808 -13.00%
  YoY % 111.43% -522.48% -69.21% -22.58% 383.50% -232.80% -
  Horiz. % 43.32% -379.08% 89.73% 291.46% 376.49% -132.80% 100.00%
Tax Rate 95.19 % - % 8.29 % 9.78 % 23.40 % - % 56.87 % 8.96%
  YoY % 0.00% 0.00% -15.24% -58.21% 0.00% 0.00% -
  Horiz. % 167.38% 0.00% 14.58% 17.20% 41.15% 0.00% 100.00%
Total Cost 26,837 28,763 24,325 32,081 31,971 20,531 23,530 2.21%
  YoY % -6.70% 18.24% -24.18% 0.34% 55.72% -12.75% -
  Horiz. % 114.05% 122.24% 103.38% 136.34% 135.87% 87.25% 100.00%
Net Worth 69,999 69,818 72,499 72,461 77,185 66,206 65,088 1.22%
  YoY % 0.26% -3.70% 0.05% -6.12% 16.58% 1.72% -
  Horiz. % 107.55% 107.27% 111.39% 111.33% 118.58% 101.72% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 3,378 3,398 - - - - -
  YoY % 0.00% -0.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.41% 100.00% - - - -
Div Payout % - % - % 468.75 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 69,999 69,818 72,499 72,461 77,185 66,206 65,088 1.22%
  YoY % 0.26% -3.70% 0.05% -6.12% 16.58% 1.72% -
  Horiz. % 107.55% 107.27% 111.39% 111.33% 118.58% 101.72% 100.00%
NOSH 218,750 225,220 226,562 226,442 227,014 228,297 224,444 -0.43%
  YoY % -2.87% -0.59% 0.05% -0.25% -0.56% 1.72% -
  Horiz. % 97.46% 100.35% 100.94% 100.89% 101.15% 101.72% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.05 % -13.15 % 6.15 % 10.73 % 11.36 % -10.35 % 2.15 % -46.54%
  YoY % 100.38% -313.82% -42.68% -5.55% 209.76% -581.40% -
  Horiz. % 2.33% -611.63% 286.05% 499.07% 528.37% -481.40% 100.00%
ROE 0.50 % -4.39 % 1.00 % 3.25 % 3.94 % -1.62 % 1.24 % -14.04%
  YoY % 111.39% -539.00% -69.23% -17.51% 343.21% -230.65% -
  Horiz. % 40.32% -354.03% 80.65% 262.10% 317.74% -130.65% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.27 11.29 11.44 15.87 15.89 8.15 10.71 2.29%
  YoY % 8.68% -1.31% -27.91% -0.13% 94.97% -23.90% -
  Horiz. % 114.57% 105.42% 106.82% 148.18% 148.37% 76.10% 100.00%
EPS 0.16 -1.36 0.32 1.04 1.34 -0.47 0.36 -12.63%
  YoY % 111.76% -525.00% -69.23% -22.39% 385.11% -230.56% -
  Horiz. % 44.44% -377.78% 88.89% 288.89% 372.22% -130.56% 100.00%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.3200 0.3100 0.3200 0.3200 0.3400 0.2900 0.2900 1.65%
  YoY % 3.23% -3.12% 0.00% -5.88% 17.24% 0.00% -
  Horiz. % 110.34% 106.90% 110.34% 110.34% 117.24% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.98 8.50 8.67 12.02 12.06 6.22 8.04 1.86%
  YoY % 5.65% -1.96% -27.87% -0.33% 93.89% -22.64% -
  Horiz. % 111.69% 105.72% 107.84% 149.50% 150.00% 77.36% 100.00%
EPS 0.12 -1.02 0.24 0.79 1.02 -0.36 0.27 -12.63%
  YoY % 111.76% -525.00% -69.62% -22.55% 383.33% -233.33% -
  Horiz. % 44.44% -377.78% 88.89% 292.59% 377.78% -133.33% 100.00%
DPS 0.00 1.13 1.14 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -0.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.12% 100.00% - - - -
NAPS 0.2341 0.2335 0.2425 0.2423 0.2581 0.2214 0.2177 1.22%
  YoY % 0.26% -3.71% 0.08% -6.12% 16.58% 1.70% -
  Horiz. % 107.53% 107.26% 111.39% 111.30% 118.56% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.2500 0.2300 0.2100 0.2600 0.2000 0.1000 0.2700 -
P/RPS 2.04 2.04 1.84 1.64 1.26 1.23 2.52 -3.46%
  YoY % 0.00% 10.87% 12.20% 30.16% 2.44% -51.19% -
  Horiz. % 80.95% 80.95% 73.02% 65.08% 50.00% 48.81% 100.00%
P/EPS 156.25 -16.91 65.63 25.00 14.93 -21.28 75.00 13.00%
  YoY % 1,024.01% -125.77% 162.52% 67.45% 170.16% -128.37% -
  Horiz. % 208.33% -22.55% 87.51% 33.33% 19.91% -28.37% 100.00%
EY 0.64 -5.91 1.52 4.00 6.70 -4.70 1.33 -11.47%
  YoY % 110.83% -488.82% -62.00% -40.30% 242.55% -453.38% -
  Horiz. % 48.12% -444.36% 114.29% 300.75% 503.76% -353.38% 100.00%
DY 0.00 6.52 7.14 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -8.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.32% 100.00% - - - -
P/NAPS 0.78 0.74 0.66 0.81 0.59 0.34 0.93 -2.89%
  YoY % 5.41% 12.12% -18.52% 37.29% 73.53% -63.44% -
  Horiz. % 83.87% 79.57% 70.97% 87.10% 63.44% 36.56% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 29/11/11 29/11/10 30/11/09 26/11/08 29/11/07 -
Price 0.2750 0.2400 0.2500 0.2900 0.2200 0.0900 0.2700 -
P/RPS 2.24 2.13 2.19 1.83 1.38 1.10 2.52 -1.94%
  YoY % 5.16% -2.74% 19.67% 32.61% 25.45% -56.35% -
  Horiz. % 88.89% 84.52% 86.90% 72.62% 54.76% 43.65% 100.00%
P/EPS 171.88 -17.65 78.13 27.88 16.42 -19.15 75.00 14.81%
  YoY % 1,073.82% -122.59% 180.24% 69.79% 185.74% -125.53% -
  Horiz. % 229.17% -23.53% 104.17% 37.17% 21.89% -25.53% 100.00%
EY 0.58 -5.67 1.28 3.59 6.09 -5.22 1.33 -12.91%
  YoY % 110.23% -542.97% -64.35% -41.05% 216.67% -492.48% -
  Horiz. % 43.61% -426.32% 96.24% 269.92% 457.89% -392.48% 100.00%
DY 0.00 6.25 6.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 4.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.17% 100.00% - - - -
P/NAPS 0.86 0.77 0.78 0.91 0.65 0.31 0.93 -1.29%
  YoY % 11.69% -1.28% -14.29% 40.00% 109.68% -66.67% -
  Horiz. % 92.47% 82.80% 83.87% 97.85% 69.89% 33.33% 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