[AWC] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -3.02%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 91,737 93,354 96,586 94,540 79,361 87,733 84,166 5.91%
PBT 12,599 12,385 12,482 13,524 14,139 13,746 11,572 5.83%
Tax -4,257 -4,476 -3,584 -3,280 -3,576 -3,512 -2,668 36.58%
NP 8,342 7,909 8,898 10,244 10,563 10,234 8,904 -4.25%
-
NP to SH 8,342 7,909 8,898 10,244 10,563 10,234 8,904 -4.25%
-
Tax Rate 33.79% 36.14% 28.71% 24.25% 25.29% 25.55% 23.06% -
Total Cost 83,395 85,445 87,688 84,296 68,798 77,498 75,262 7.08%
-
Net Worth 57,136 48,097 45,630 50,305 46,897 44,369 41,464 23.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 57,136 48,097 45,630 50,305 46,897 44,369 41,464 23.85%
NOSH 228,547 229,034 228,153 228,660 223,319 221,849 218,235 3.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.09% 8.47% 9.21% 10.84% 13.31% 11.67% 10.58% -
ROE 14.60% 16.44% 19.50% 20.36% 22.52% 23.07% 21.47% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.14 40.76 42.33 41.35 35.54 39.55 38.57 2.69%
EPS 3.65 3.45 3.90 4.48 4.73 4.61 4.08 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.20 0.22 0.21 0.20 0.19 20.09%
Adjusted Per Share Value based on latest NOSH - 228,660
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.39 27.87 28.84 28.23 23.69 26.19 25.13 5.91%
EPS 2.49 2.36 2.66 3.06 3.15 3.06 2.66 -4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1706 0.1436 0.1362 0.1502 0.14 0.1325 0.1238 23.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.27 0.37 0.56 0.55 0.69 1.27 1.52 -
P/RPS 0.67 0.91 1.32 1.33 1.94 3.21 3.94 -69.33%
P/EPS 7.40 10.71 14.36 12.28 14.59 27.53 37.25 -65.98%
EY 13.52 9.33 6.96 8.15 6.86 3.63 2.68 194.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.76 2.80 2.50 3.29 6.35 8.00 -73.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 19/05/04 27/02/04 -
Price 0.28 0.28 0.52 0.60 0.58 0.92 1.44 -
P/RPS 0.70 0.69 1.23 1.45 1.63 2.33 3.73 -67.25%
P/EPS 7.67 8.11 13.33 13.39 12.26 19.94 35.29 -63.88%
EY 13.04 12.33 7.50 7.47 8.16 5.01 2.83 177.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.33 2.60 2.73 2.76 4.60 7.58 -72.08%

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