[AWC] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 7.98%
YoY- -11.86%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 103,720 96,192 107,158 97,820 88,696 77,880 86,576 12.76%
PBT 2,480 4,804 11,857 11,086 8,638 7,140 10,197 -60.93%
Tax -2,010 -2,732 -3,250 -3,182 -2,122 -2,032 -3,489 -30.69%
NP 470 2,072 8,607 7,904 6,516 5,108 6,708 -82.92%
-
NP to SH 1,608 3,232 6,167 5,736 5,312 5,344 5,020 -53.08%
-
Tax Rate 81.05% 56.87% 27.41% 28.70% 24.57% 28.46% 34.22% -
Total Cost 103,250 94,120 98,551 89,916 82,180 72,772 79,868 18.61%
-
Net Worth 66,617 65,088 66,238 64,072 61,820 62,193 61,330 5.65%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 2,271 -
Div Payout % - - - - - - 45.25% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,617 65,088 66,238 64,072 61,820 62,193 61,330 5.65%
NOSH 229,714 224,444 228,407 228,829 228,965 230,344 227,149 0.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.45% 2.15% 8.03% 8.08% 7.35% 6.56% 7.75% -
ROE 2.41% 4.97% 9.31% 8.95% 8.59% 8.59% 8.19% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 45.15 42.86 46.92 42.75 38.74 33.81 38.11 11.92%
EPS 0.70 1.44 2.70 2.51 2.32 2.32 2.21 -53.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.29 0.29 0.29 0.28 0.27 0.27 0.27 4.86%
Adjusted Per Share Value based on latest NOSH - 227,631
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.70 28.48 31.72 28.96 26.26 23.05 25.63 12.75%
EPS 0.48 0.96 1.83 1.70 1.57 1.58 1.49 -52.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.1972 0.1927 0.1961 0.1897 0.183 0.1841 0.1816 5.63%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.27 0.31 0.31 0.27 0.23 0.28 -
P/RPS 0.55 0.63 0.66 0.73 0.70 0.68 0.73 -17.15%
P/EPS 35.71 18.75 11.48 12.37 11.64 9.91 12.67 99.15%
EY 2.80 5.33 8.71 8.09 8.59 10.09 7.89 -49.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.86 0.93 1.07 1.11 1.00 0.85 1.04 -11.86%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 21/08/07 22/05/07 27/02/07 29/11/06 23/08/06 -
Price 0.19 0.27 0.25 0.28 0.32 0.28 0.25 -
P/RPS 0.42 0.63 0.53 0.66 0.83 0.83 0.66 -25.95%
P/EPS 27.14 18.75 9.26 11.17 13.79 12.07 11.31 78.95%
EY 3.68 5.33 10.80 8.95 7.25 8.29 8.84 -44.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.66 0.93 0.86 1.00 1.19 1.04 0.93 -20.38%

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