Highlights

[AWC] YoY TTM Result on 2006-09-30 [#1]


View:


Show?  YoY % Horiz. %

TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 121,398 93,439 110,685 84,477 89,657 83,462 19,505 35.59%
  YoY % 29.92% -15.58% 31.02% -5.78% 7.42% 327.90% -
  Horiz. % 622.39% 479.05% 567.47% 433.10% 459.66% 427.90% 100.00%
PBT 14,811 -12,788 11,627 9,607 11,610 14,764 2,756 32.31%
  YoY % 215.82% -209.99% 21.03% -17.25% -21.36% 435.70% -
  Horiz. % 537.41% -464.01% 421.88% 348.58% 421.26% 535.70% 100.00%
Tax -3,174 -547 -3,592 -4,965 -4,174 -3,828 -569 33.14%
  YoY % -480.26% 84.77% 27.65% -18.95% -9.04% -572.76% -
  Horiz. % 557.82% 96.13% 631.28% 872.58% 733.57% 672.76% 100.00%
NP 11,637 -13,335 8,035 4,642 7,436 10,936 2,187 32.10%
  YoY % 187.27% -265.96% 73.09% -37.57% -32.00% 400.05% -
  Horiz. % 532.10% -609.74% 367.40% 212.25% 340.01% 500.05% 100.00%
NP to SH 7,224 -12,461 5,602 4,701 7,436 10,936 2,187 22.01%
  YoY % 157.97% -322.44% 19.17% -36.78% -32.00% 400.05% -
  Horiz. % 330.32% -569.78% 256.15% 214.95% 340.01% 500.05% 100.00%
Tax Rate 21.43 % - % 30.89 % 51.68 % 35.95 % 25.93 % 20.65 % 0.62%
  YoY % 0.00% 0.00% -40.23% 43.76% 38.64% 25.57% -
  Horiz. % 103.78% 0.00% 149.59% 250.27% 174.09% 125.57% 100.00%
Total Cost 109,761 106,774 102,650 79,835 82,221 72,526 17,318 36.00%
  YoY % 2.80% 4.02% 28.58% -2.90% 13.37% 318.79% -
  Horiz. % 633.80% 616.55% 592.74% 460.99% 474.77% 418.79% 100.00%
Net Worth 77,185 66,206 65,088 62,193 52,326 50,305 37,137 12.95%
  YoY % 16.58% 1.72% 4.66% 18.86% 4.02% 35.46% -
  Horiz. % 207.83% 178.27% 175.26% 167.47% 140.90% 135.46% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 0 0 0 2,316 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 49.28 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,185 66,206 65,088 62,193 52,326 50,305 37,137 12.95%
  YoY % 16.58% 1.72% 4.66% 18.86% 4.02% 35.46% -
  Horiz. % 207.83% 178.27% 175.26% 167.47% 140.90% 135.46% 100.00%
NOSH 227,014 228,297 224,444 230,344 227,506 228,660 206,320 1.60%
  YoY % -0.56% 1.72% -2.56% 1.25% -0.50% 10.83% -
  Horiz. % 110.03% 110.65% 108.78% 111.64% 110.27% 110.83% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.59 % -14.27 % 7.26 % 5.49 % 8.29 % 13.10 % 11.21 % -2.57%
  YoY % 167.20% -296.56% 32.24% -33.78% -36.72% 16.86% -
  Horiz. % 85.55% -127.30% 64.76% 48.97% 73.95% 116.86% 100.00%
ROE 9.36 % -18.82 % 8.61 % 7.56 % 14.21 % 21.74 % 5.89 % 8.02%
  YoY % 149.73% -318.58% 13.89% -46.80% -34.64% 269.10% -
  Horiz. % 158.91% -319.52% 146.18% 128.35% 241.26% 369.10% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.48 40.93 49.32 36.67 39.41 36.50 9.45 33.46%
  YoY % 30.66% -17.01% 34.50% -6.95% 7.97% 286.24% -
  Horiz. % 565.93% 433.12% 521.90% 388.04% 417.04% 386.24% 100.00%
EPS 3.18 -5.46 2.50 2.04 3.27 4.78 1.06 20.07%
  YoY % 158.24% -318.40% 22.55% -37.61% -31.59% 350.94% -
  Horiz. % 300.00% -515.09% 235.85% 192.45% 308.49% 450.94% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3400 0.2900 0.2900 0.2700 0.2300 0.2200 0.1800 11.17%
  YoY % 17.24% 0.00% 7.41% 17.39% 4.55% 22.22% -
  Horiz. % 188.89% 161.11% 161.11% 150.00% 127.78% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,027
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 40.60 31.25 37.02 28.25 29.98 27.91 6.52 35.60%
  YoY % 29.92% -15.59% 31.04% -5.77% 7.42% 328.07% -
  Horiz. % 622.70% 479.29% 567.79% 433.28% 459.82% 428.07% 100.00%
EPS 2.42 -4.17 1.87 1.57 2.49 3.66 0.73 22.09%
  YoY % 158.03% -322.99% 19.11% -36.95% -31.97% 401.37% -
  Horiz. % 331.51% -571.23% 256.16% 215.07% 341.10% 501.37% 100.00%
DPS 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2581 0.2214 0.2177 0.2080 0.1750 0.1682 0.1242 12.95%
  YoY % 16.58% 1.70% 4.66% 18.86% 4.04% 35.43% -
  Horiz. % 207.81% 178.26% 175.28% 167.47% 140.90% 135.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.2000 0.1000 0.2700 0.2300 0.2700 0.5500 1.3500 -
P/RPS 0.37 0.24 0.55 0.63 0.69 1.51 14.28 -45.57%
  YoY % 54.17% -56.36% -12.70% -8.70% -54.30% -89.43% -
  Horiz. % 2.59% 1.68% 3.85% 4.41% 4.83% 10.57% 100.00%
P/EPS 6.29 -1.83 10.82 11.27 8.26 11.50 127.36 -39.40%
  YoY % 443.72% -116.91% -3.99% 36.44% -28.17% -90.97% -
  Horiz. % 4.94% -1.44% 8.50% 8.85% 6.49% 9.03% 100.00%
EY 15.91 -54.58 9.24 8.87 12.11 8.70 0.79 64.87%
  YoY % 129.15% -690.69% 4.17% -26.75% 39.20% 1,001.27% -
  Horiz. % 2,013.92% -6,908.86% 1,169.62% 1,122.78% 1,532.91% 1,101.27% 100.00%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.59 0.34 0.93 0.85 1.17 2.50 7.50 -34.52%
  YoY % 73.53% -63.44% 9.41% -27.35% -53.20% -66.67% -
  Horiz. % 7.87% 4.53% 12.40% 11.33% 15.60% 33.33% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 26/11/08 29/11/07 29/11/06 21/11/05 23/11/04 - -
Price 0.2200 0.0900 0.2700 0.2800 0.2600 0.6000 0.0000 -
P/RPS 0.41 0.22 0.55 0.76 0.66 1.64 0.00 -
  YoY % 86.36% -60.00% -27.63% 15.15% -59.76% 0.00% -
  Horiz. % 25.00% 13.41% 33.54% 46.34% 40.24% 100.00% -
P/EPS 6.91 -1.65 10.82 13.72 7.95 12.55 0.00 -
  YoY % 518.79% -115.25% -21.14% 72.58% -36.65% 0.00% -
  Horiz. % 55.06% -13.15% 86.22% 109.32% 63.35% 100.00% -
EY 14.46 -60.65 9.24 7.29 12.57 7.97 0.00 -
  YoY % 123.84% -756.39% 26.75% -42.00% 57.72% 0.00% -
  Horiz. % 181.43% -760.98% 115.93% 91.47% 157.72% 100.00% -
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.65 0.31 0.93 1.04 1.13 2.73 0.00 -
  YoY % 109.68% -66.67% -10.58% -7.96% -58.61% 0.00% -
  Horiz. % 23.81% 11.36% 34.07% 38.10% 41.39% 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
 
 

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