[AWC] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 1.78%
YoY- 138.64%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 94,540 79,361 87,733 84,166 78,020 0 92 9955.39%
PBT 13,524 14,139 13,746 11,572 11,024 0 -17,608 -
Tax -3,280 -3,576 -3,512 -2,668 -2,276 0 0 -
NP 10,244 10,563 10,234 8,904 8,748 0 -17,608 -
-
NP to SH 10,244 10,563 10,234 8,904 8,748 0 -17,608 -
-
Tax Rate 24.25% 25.29% 25.55% 23.06% 20.65% - - -
Total Cost 84,296 68,798 77,498 75,262 69,272 0 17,700 182.26%
-
Net Worth 50,305 46,897 44,369 41,464 37,137 1,664 -264,203 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 50,305 46,897 44,369 41,464 37,137 1,664 -264,203 -
NOSH 228,660 223,319 221,849 218,235 206,320 41,606 41,606 210.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.84% 13.31% 11.67% 10.58% 11.21% 0.00% -19,139.13% -
ROE 20.36% 22.52% 23.07% 21.47% 23.56% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.35 35.54 39.55 38.57 37.81 0.00 0.22 3150.07%
EPS 4.48 4.73 4.61 4.08 4.24 0.00 -42.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.19 0.18 0.04 -6.35 -
Adjusted Per Share Value based on latest NOSH - 228,787
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.99 23.49 25.97 24.92 23.10 0.00 0.03 9329.99%
EPS 3.03 3.13 3.03 2.64 2.59 0.00 -5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1388 0.1313 0.1227 0.1099 0.0049 -0.7821 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.55 0.69 1.27 1.52 1.35 0.47 0.47 -
P/RPS 1.33 1.94 3.21 3.94 3.57 0.00 0.00 -
P/EPS 12.28 14.59 27.53 37.25 31.84 0.00 0.00 -
EY 8.15 6.86 3.63 2.68 3.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.29 6.35 8.00 7.50 11.75 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 19/05/04 27/02/04 21/11/03 - 19/06/03 -
Price 0.60 0.58 0.92 1.44 1.50 0.00 0.47 -
P/RPS 1.45 1.63 2.33 3.73 3.97 0.00 0.00 -
P/EPS 13.39 12.26 19.94 35.29 35.38 0.00 0.00 -
EY 7.47 8.16 5.01 2.83 2.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.76 4.60 7.58 8.33 0.00 0.00 -

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