[AWC] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 5.47%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 87,809 89,792 86,220 91,737 93,354 96,586 94,540 -4.80%
PBT 11,050 11,434 9,500 12,599 12,385 12,482 13,524 -12.61%
Tax -3,358 -3,340 -2,880 -4,257 -4,476 -3,584 -3,280 1.58%
NP 7,692 8,094 6,620 8,342 7,909 8,898 10,244 -17.40%
-
NP to SH 6,508 6,962 6,620 8,342 7,909 8,898 10,244 -26.11%
-
Tax Rate 30.39% 29.21% 30.32% 33.79% 36.14% 28.71% 24.25% -
Total Cost 80,117 81,698 79,600 83,395 85,445 87,688 84,296 -3.33%
-
Net Worth 59,301 63,704 52,326 57,136 48,097 45,630 50,305 11.60%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 59,301 63,704 52,326 57,136 48,097 45,630 50,305 11.60%
NOSH 228,084 227,516 272,775 228,547 229,034 228,153 228,660 -0.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.76% 9.01% 7.68% 9.09% 8.47% 9.21% 10.84% -
ROE 10.97% 10.93% 12.65% 14.60% 16.44% 19.50% 20.36% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.50 39.47 37.90 40.14 40.76 42.33 41.35 -4.65%
EPS 2.85 3.06 2.92 3.65 3.45 3.90 4.48 -26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.23 0.25 0.21 0.20 0.22 11.79%
Adjusted Per Share Value based on latest NOSH - 227,358
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.22 26.81 25.74 27.39 27.87 28.84 28.23 -4.80%
EPS 1.94 2.08 1.98 2.49 2.36 2.66 3.06 -26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1771 0.1902 0.1562 0.1706 0.1436 0.1362 0.1502 11.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.28 0.22 0.27 0.27 0.37 0.56 0.55 -
P/RPS 0.73 0.56 0.71 0.67 0.91 1.32 1.33 -32.98%
P/EPS 9.81 7.19 9.28 7.40 10.71 14.36 12.28 -13.91%
EY 10.19 13.91 10.78 13.52 9.33 6.96 8.15 16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 1.17 1.08 1.76 2.80 2.50 -42.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 21/11/05 25/08/05 24/05/05 02/02/05 23/11/04 -
Price 0.27 0.26 0.26 0.28 0.28 0.52 0.60 -
P/RPS 0.70 0.66 0.69 0.70 0.69 1.23 1.45 -38.48%
P/EPS 9.46 8.50 8.94 7.67 8.11 13.33 13.39 -20.69%
EY 10.57 11.77 11.19 13.04 12.33 7.50 7.47 26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.93 1.13 1.12 1.33 2.60 2.73 -47.47%

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