[AWC] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -11.11%
YoY- -22.72%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 89,792 86,220 91,737 93,354 96,586 94,540 79,361 8.55%
PBT 11,434 9,500 12,599 12,385 12,482 13,524 14,139 -13.16%
Tax -3,340 -2,880 -4,257 -4,476 -3,584 -3,280 -3,576 -4.43%
NP 8,094 6,620 8,342 7,909 8,898 10,244 10,563 -16.22%
-
NP to SH 6,962 6,620 8,342 7,909 8,898 10,244 10,563 -24.20%
-
Tax Rate 29.21% 30.32% 33.79% 36.14% 28.71% 24.25% 25.29% -
Total Cost 81,698 79,600 83,395 85,445 87,688 84,296 68,798 12.10%
-
Net Worth 63,704 52,326 57,136 48,097 45,630 50,305 46,897 22.58%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 63,704 52,326 57,136 48,097 45,630 50,305 46,897 22.58%
NOSH 227,516 272,775 228,547 229,034 228,153 228,660 223,319 1.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.01% 7.68% 9.09% 8.47% 9.21% 10.84% 13.31% -
ROE 10.93% 12.65% 14.60% 16.44% 19.50% 20.36% 22.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.47 37.90 40.14 40.76 42.33 41.35 35.54 7.22%
EPS 3.06 2.92 3.65 3.45 3.90 4.48 4.73 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.23 0.25 0.21 0.20 0.22 0.21 21.07%
Adjusted Per Share Value based on latest NOSH - 228,153
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.58 25.52 27.16 27.64 28.59 27.99 23.49 8.56%
EPS 2.06 1.96 2.47 2.34 2.63 3.03 3.13 -24.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1549 0.1691 0.1424 0.1351 0.1489 0.1388 22.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.27 0.27 0.37 0.56 0.55 0.69 -
P/RPS 0.56 0.71 0.67 0.91 1.32 1.33 1.94 -56.22%
P/EPS 7.19 9.28 7.40 10.71 14.36 12.28 14.59 -37.52%
EY 13.91 10.78 13.52 9.33 6.96 8.15 6.86 59.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.17 1.08 1.76 2.80 2.50 3.29 -61.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 -
Price 0.26 0.26 0.28 0.28 0.52 0.60 0.58 -
P/RPS 0.66 0.69 0.70 0.69 1.23 1.45 1.63 -45.17%
P/EPS 8.50 8.94 7.67 8.11 13.33 13.39 12.26 -21.61%
EY 11.77 11.19 13.04 12.33 7.50 7.47 8.16 27.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 1.12 1.33 2.60 2.73 2.76 -51.48%

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