[AWC] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 4.1%
YoY- 77.36%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 78,020 0 92 4,728 6,065 6,664 7,188 389.51%
PBT 11,024 0 -17,608 -23,044 -24,029 -23,178 -21,788 -
Tax -2,276 0 0 0 0 23,178 0 -
NP 8,748 0 -17,608 -23,044 -24,029 0 -21,788 -
-
NP to SH 8,748 0 -17,608 -23,044 -24,029 -23,178 -21,788 -
-
Tax Rate 20.65% - - - - - - -
Total Cost 69,272 0 17,700 27,772 30,094 6,664 28,976 78.69%
-
Net Worth 37,137 1,664 -264,203 -224,616 -220,874 -211,913 162,991 -62.66%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 37,137 1,664 -264,203 -224,616 -220,874 -211,913 162,991 -62.66%
NOSH 206,320 41,606 41,606 41,595 41,911 41,389 41,900 189.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.21% 0.00% -19,139.13% -487.39% -396.18% 0.00% -303.12% -
ROE 23.56% 0.00% 0.00% 0.00% 0.00% 0.00% -13.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.81 0.00 0.22 11.37 14.47 16.10 17.16 69.24%
EPS 4.24 0.00 -42.32 -55.40 -57.33 -56.00 -52.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.04 -6.35 -5.40 -5.27 -5.12 3.89 -87.08%
Adjusted Per Share Value based on latest NOSH - 41,607
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.29 0.00 0.03 1.41 1.81 1.99 2.15 388.86%
EPS 2.61 0.00 -5.26 -6.88 -7.17 -6.92 -6.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.005 -0.7888 -0.6706 -0.6595 -0.6327 0.4866 -62.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 -
Price 1.35 0.47 0.47 0.47 0.47 0.47 0.47 -
P/RPS 3.57 0.00 0.00 0.00 0.00 2.92 2.74 19.27%
P/EPS 31.84 0.00 0.00 0.00 0.00 -0.84 -0.90 -
EY 3.14 0.00 0.00 0.00 0.00 -119.15 -110.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 11.75 0.00 11.75 0.00 0.00 0.12 1470.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 - 19/06/03 27/03/03 29/11/02 03/09/02 31/05/02 -
Price 1.50 0.00 0.47 0.47 0.47 0.47 0.47 -
P/RPS 3.97 0.00 0.00 0.00 0.00 2.92 2.74 28.01%
P/EPS 35.38 0.00 0.00 0.00 0.00 -0.84 -0.90 -
EY 2.83 0.00 0.00 0.00 0.00 -119.15 -110.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 0.00 0.00 11.75 0.00 0.00 0.12 1584.69%

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