[AWC] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 87,733 84,166 78,020 0 92 4,728 6,065 492.71%
PBT 13,746 11,572 11,024 0 -17,608 -23,044 -24,029 -
Tax -3,512 -2,668 -2,276 0 0 0 0 -
NP 10,234 8,904 8,748 0 -17,608 -23,044 -24,029 -
-
NP to SH 10,234 8,904 8,748 0 -17,608 -23,044 -24,029 -
-
Tax Rate 25.55% 23.06% 20.65% - - - - -
Total Cost 77,498 75,262 69,272 0 17,700 27,772 30,094 87.76%
-
Net Worth 44,369 41,464 37,137 1,664 -264,203 -224,616 -220,874 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 44,369 41,464 37,137 1,664 -264,203 -224,616 -220,874 -
NOSH 221,849 218,235 206,320 41,606 41,606 41,595 41,911 203.42%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.67% 10.58% 11.21% 0.00% -19,139.13% -487.39% -396.18% -
ROE 23.07% 21.47% 23.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.55 38.57 37.81 0.00 0.22 11.37 14.47 95.36%
EPS 4.61 4.08 4.24 0.00 -42.32 -55.40 -57.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.04 -6.35 -5.40 -5.27 -
Adjusted Per Share Value based on latest NOSH - 41,606
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.19 25.13 23.29 0.00 0.03 1.41 1.81 492.83%
EPS 3.06 2.66 2.61 0.00 -5.26 -6.88 -7.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1325 0.1238 0.1109 0.005 -0.7888 -0.6706 -0.6595 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.27 1.52 1.35 0.47 0.47 0.47 0.47 -
P/RPS 3.21 3.94 3.57 0.00 0.00 0.00 0.00 -
P/EPS 27.53 37.25 31.84 0.00 0.00 0.00 0.00 -
EY 3.63 2.68 3.14 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.35 8.00 7.50 11.75 0.00 11.75 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 27/02/04 21/11/03 - 19/06/03 27/03/03 29/11/02 -
Price 0.92 1.44 1.50 0.00 0.47 0.47 0.47 -
P/RPS 2.33 3.73 3.97 0.00 0.00 0.00 0.00 -
P/EPS 19.94 35.29 35.38 0.00 0.00 0.00 0.00 -
EY 5.01 2.83 2.83 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 7.58 8.33 0.00 0.00 11.75 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment