[AWC] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -0.6%
YoY- -23.7%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 96,192 107,158 97,820 88,696 77,880 86,576 87,809 6.26%
PBT 4,804 11,857 11,086 8,638 7,140 10,197 11,050 -42.58%
Tax -2,732 -3,250 -3,182 -2,122 -2,032 -3,489 -3,358 -12.83%
NP 2,072 8,607 7,904 6,516 5,108 6,708 7,692 -58.25%
-
NP to SH 3,232 6,167 5,736 5,312 5,344 5,020 6,508 -37.26%
-
Tax Rate 56.87% 27.41% 28.70% 24.57% 28.46% 34.22% 30.39% -
Total Cost 94,120 98,551 89,916 82,180 72,772 79,868 80,117 11.32%
-
Net Worth 65,088 66,238 64,072 61,820 62,193 61,330 59,301 6.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 2,271 - -
Div Payout % - - - - - 45.25% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,088 66,238 64,072 61,820 62,193 61,330 59,301 6.39%
NOSH 224,444 228,407 228,829 228,965 230,344 227,149 228,084 -1.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.15% 8.03% 8.08% 7.35% 6.56% 7.75% 8.76% -
ROE 4.97% 9.31% 8.95% 8.59% 8.59% 8.19% 10.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.86 46.92 42.75 38.74 33.81 38.11 38.50 7.40%
EPS 1.44 2.70 2.51 2.32 2.32 2.21 2.85 -36.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.29 0.29 0.28 0.27 0.27 0.27 0.26 7.54%
Adjusted Per Share Value based on latest NOSH - 227,049
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.48 31.72 28.96 26.26 23.05 25.63 25.99 6.28%
EPS 0.96 1.83 1.70 1.57 1.58 1.49 1.93 -37.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.1927 0.1961 0.1897 0.183 0.1841 0.1816 0.1755 6.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.27 0.31 0.31 0.27 0.23 0.28 0.28 -
P/RPS 0.63 0.66 0.73 0.70 0.68 0.73 0.73 -9.34%
P/EPS 18.75 11.48 12.37 11.64 9.91 12.67 9.81 53.95%
EY 5.33 8.71 8.09 8.59 10.09 7.89 10.19 -35.05%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.93 1.07 1.11 1.00 0.85 1.04 1.08 -9.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 21/08/07 22/05/07 27/02/07 29/11/06 23/08/06 29/05/06 -
Price 0.27 0.25 0.28 0.32 0.28 0.25 0.27 -
P/RPS 0.63 0.53 0.66 0.83 0.83 0.66 0.70 -6.77%
P/EPS 18.75 9.26 11.17 13.79 12.07 11.31 9.46 57.72%
EY 5.33 10.80 8.95 7.25 8.29 8.84 10.57 -36.62%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.93 0.86 1.00 1.19 1.04 0.93 1.04 -7.17%

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