[AWC] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ--%
YoY- 136.41%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 79,361 87,733 84,166 78,020 0 92 4,728 556.69%
PBT 14,139 13,746 11,572 11,024 0 -17,608 -23,044 -
Tax -3,576 -3,512 -2,668 -2,276 0 0 0 -
NP 10,563 10,234 8,904 8,748 0 -17,608 -23,044 -
-
NP to SH 10,563 10,234 8,904 8,748 0 -17,608 -23,044 -
-
Tax Rate 25.29% 25.55% 23.06% 20.65% - - - -
Total Cost 68,798 77,498 75,262 69,272 0 17,700 27,772 83.18%
-
Net Worth 46,897 44,369 41,464 37,137 1,664 -264,203 -224,616 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 46,897 44,369 41,464 37,137 1,664 -264,203 -224,616 -
NOSH 223,319 221,849 218,235 206,320 41,606 41,606 41,595 206.92%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.31% 11.67% 10.58% 11.21% 0.00% -19,139.13% -487.39% -
ROE 22.52% 23.07% 21.47% 23.56% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.54 39.55 38.57 37.81 0.00 0.22 11.37 113.93%
EPS 4.73 4.61 4.08 4.24 0.00 -42.32 -55.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.18 0.04 -6.35 -5.40 -
Adjusted Per Share Value based on latest NOSH - 206,320
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.49 25.97 24.92 23.10 0.00 0.03 1.40 556.52%
EPS 3.13 3.03 2.64 2.59 0.00 -5.21 -6.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1313 0.1227 0.1099 0.0049 -0.7821 -0.6649 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.69 1.27 1.52 1.35 0.47 0.47 0.47 -
P/RPS 1.94 3.21 3.94 3.57 0.00 0.00 0.00 -
P/EPS 14.59 27.53 37.25 31.84 0.00 0.00 0.00 -
EY 6.86 3.63 2.68 3.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 6.35 8.00 7.50 11.75 0.00 11.75 -57.23%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 19/05/04 27/02/04 21/11/03 - 19/06/03 27/03/03 -
Price 0.58 0.92 1.44 1.50 0.00 0.47 0.47 -
P/RPS 1.63 2.33 3.73 3.97 0.00 0.00 0.00 -
P/EPS 12.26 19.94 35.29 35.38 0.00 0.00 0.00 -
EY 8.16 5.01 2.83 2.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 4.60 7.58 8.33 0.00 0.00 11.75 -61.96%

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