[AWC] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 37.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 70,016 48,293 23,635 79,361 65,800 42,083 19,505 134.25%
PBT 9,289 6,241 3,381 14,139 10,310 5,786 2,756 124.63%
Tax -3,357 -1,792 -820 -3,576 -2,634 -1,334 -569 226.15%
NP 5,932 4,449 2,561 10,563 7,676 4,452 2,187 94.37%
-
NP to SH 5,932 4,449 2,561 10,563 7,676 4,452 2,187 94.37%
-
Tax Rate 36.14% 28.71% 24.25% 25.29% 25.55% 23.06% 20.65% -
Total Cost 64,084 43,844 21,074 68,798 58,124 37,631 17,318 139.05%
-
Net Worth 48,097 45,630 50,305 46,897 44,369 41,464 37,137 18.79%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 48,097 45,630 50,305 46,897 44,369 41,464 37,137 18.79%
NOSH 229,034 228,153 228,660 223,319 221,849 218,235 206,320 7.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.47% 9.21% 10.84% 13.31% 11.67% 10.58% 11.21% -
ROE 12.33% 9.75% 5.09% 22.52% 17.30% 10.74% 5.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.57 21.17 10.34 35.54 29.66 19.28 9.45 118.57%
EPS 2.59 1.95 1.12 4.73 3.46 2.04 1.06 81.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.22 0.21 0.20 0.19 0.18 10.81%
Adjusted Per Share Value based on latest NOSH - 229,126
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.90 14.42 7.06 23.69 19.65 12.56 5.82 134.32%
EPS 1.77 1.33 0.76 3.15 2.29 1.33 0.65 94.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1362 0.1502 0.14 0.1325 0.1238 0.1109 18.78%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.37 0.56 0.55 0.69 1.27 1.52 1.35 -
P/RPS 1.21 2.65 5.32 1.94 4.28 7.88 14.28 -80.67%
P/EPS 14.29 28.72 49.11 14.59 36.71 74.51 127.36 -76.70%
EY 7.00 3.48 2.04 6.86 2.72 1.34 0.79 327.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.80 2.50 3.29 6.35 8.00 7.50 -61.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 02/02/05 23/11/04 26/08/04 19/05/04 27/02/04 21/11/03 -
Price 0.28 0.52 0.60 0.58 0.92 1.44 1.50 -
P/RPS 0.92 2.46 5.80 1.63 3.10 7.47 15.87 -84.99%
P/EPS 10.81 26.67 53.57 12.26 26.59 70.59 141.51 -81.96%
EY 9.25 3.75 1.87 8.16 3.76 1.42 0.71 452.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.60 2.73 2.76 4.60 7.58 8.33 -70.53%

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