[AWC] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 23.59%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 84,166 78,020 0 92 4,728 6,065 6,664 439.83%
PBT 11,572 11,024 0 -17,608 -23,044 -24,029 -23,178 -
Tax -2,668 -2,276 0 0 0 0 23,178 -
NP 8,904 8,748 0 -17,608 -23,044 -24,029 0 -
-
NP to SH 8,904 8,748 0 -17,608 -23,044 -24,029 -23,178 -
-
Tax Rate 23.06% 20.65% - - - - - -
Total Cost 75,262 69,272 0 17,700 27,772 30,094 6,664 401.15%
-
Net Worth 41,464 37,137 1,664 -264,203 -224,616 -220,874 -211,913 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 41,464 37,137 1,664 -264,203 -224,616 -220,874 -211,913 -
NOSH 218,235 206,320 41,606 41,606 41,595 41,911 41,389 202.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.58% 11.21% 0.00% -19,139.13% -487.39% -396.18% 0.00% -
ROE 21.47% 23.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.57 37.81 0.00 0.22 11.37 14.47 16.10 78.75%
EPS 4.08 4.24 0.00 -42.32 -55.40 -57.33 -56.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.04 -6.35 -5.40 -5.27 -5.12 -
Adjusted Per Share Value based on latest NOSH - 41,606
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.92 23.10 0.00 0.03 1.40 1.80 1.97 440.39%
EPS 2.64 2.59 0.00 -5.21 -6.82 -7.11 -6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1099 0.0049 -0.7821 -0.6649 -0.6538 -0.6273 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 1.52 1.35 0.47 0.47 0.47 0.47 0.47 -
P/RPS 3.94 3.57 0.00 0.00 0.00 0.00 2.92 22.04%
P/EPS 37.25 31.84 0.00 0.00 0.00 0.00 -0.84 -
EY 2.68 3.14 0.00 0.00 0.00 0.00 -119.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 7.50 11.75 0.00 11.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 - 19/06/03 27/03/03 29/11/02 03/09/02 -
Price 1.44 1.50 0.00 0.47 0.47 0.47 0.47 -
P/RPS 3.73 3.97 0.00 0.00 0.00 0.00 2.92 17.67%
P/EPS 35.29 35.38 0.00 0.00 0.00 0.00 -0.84 -
EY 2.83 2.83 0.00 0.00 0.00 0.00 -119.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.58 8.33 0.00 0.00 11.75 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