[AWC] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -47.59%
YoY- -39.52%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 98,098 100,953 103,720 96,192 107,158 97,820 88,696 6.95%
PBT -9,665 856 2,480 4,804 11,857 11,086 8,638 -
Tax -285 -1,124 -2,010 -2,732 -3,250 -3,182 -2,122 -73.80%
NP -9,950 -268 470 2,072 8,607 7,904 6,516 -
-
NP to SH -9,831 766 1,608 3,232 6,167 5,736 5,312 -
-
Tax Rate - 131.31% 81.05% 56.87% 27.41% 28.70% 24.57% -
Total Cost 108,048 101,221 103,250 94,120 98,551 89,916 82,180 20.03%
-
Net Worth 68,036 66,699 66,617 65,088 66,238 64,072 61,820 6.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 68,036 66,699 66,617 65,088 66,238 64,072 61,820 6.60%
NOSH 226,787 229,999 229,714 224,444 228,407 228,829 228,965 -0.63%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -10.14% -0.27% 0.45% 2.15% 8.03% 8.08% 7.35% -
ROE -14.45% 1.15% 2.41% 4.97% 9.31% 8.95% 8.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.26 43.89 45.15 42.86 46.92 42.75 38.74 7.64%
EPS -4.30 0.33 0.70 1.44 2.70 2.51 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.29 0.29 0.29 0.28 0.27 7.28%
Adjusted Per Share Value based on latest NOSH - 224,444
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.04 29.88 30.70 28.48 31.72 28.96 26.26 6.94%
EPS -2.91 0.23 0.48 0.96 1.83 1.70 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.1974 0.1972 0.1927 0.1961 0.1897 0.183 6.60%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.12 0.17 0.25 0.27 0.31 0.31 0.27 -
P/RPS 0.28 0.39 0.55 0.63 0.66 0.73 0.70 -45.74%
P/EPS -2.77 51.00 35.71 18.75 11.48 12.37 11.64 -
EY -36.12 1.96 2.80 5.33 8.71 8.09 8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.59 0.86 0.93 1.07 1.11 1.00 -45.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 28/02/08 29/11/07 21/08/07 22/05/07 27/02/07 -
Price 0.14 0.15 0.19 0.27 0.25 0.28 0.32 -
P/RPS 0.32 0.34 0.42 0.63 0.53 0.66 0.83 -47.05%
P/EPS -3.23 45.00 27.14 18.75 9.26 11.17 13.79 -
EY -30.96 2.22 3.68 5.33 10.80 8.95 7.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.66 0.93 0.86 1.00 1.19 -46.19%

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