[AWC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 40.63%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 65,857 44,896 21,555 91,737 70,016 48,293 23,635 98.13%
PBT 8,288 5,717 2,375 12,599 9,289 6,241 3,381 81.90%
Tax -2,519 -1,670 -720 -4,257 -3,357 -1,792 -820 111.46%
NP 5,769 4,047 1,655 8,342 5,932 4,449 2,561 71.92%
-
NP to SH 4,881 3,481 1,655 8,342 5,932 4,449 2,561 53.78%
-
Tax Rate 30.39% 29.21% 30.32% 33.79% 36.14% 28.71% 24.25% -
Total Cost 60,088 40,849 19,900 83,395 64,084 43,844 21,074 101.20%
-
Net Worth 59,301 63,704 52,326 57,136 48,097 45,630 50,305 11.60%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 59,301 63,704 52,326 57,136 48,097 45,630 50,305 11.60%
NOSH 228,084 227,516 272,775 228,547 229,034 228,153 228,660 -0.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.76% 9.01% 7.68% 9.09% 8.47% 9.21% 10.84% -
ROE 8.23% 5.46% 3.16% 14.60% 12.33% 9.75% 5.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.87 19.73 9.47 40.14 30.57 21.17 10.34 98.40%
EPS 2.14 1.53 0.73 3.65 2.59 1.95 1.12 54.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.23 0.25 0.21 0.20 0.22 11.79%
Adjusted Per Share Value based on latest NOSH - 227,358
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.50 13.29 6.38 27.16 20.73 14.30 7.00 98.10%
EPS 1.44 1.03 0.49 2.47 1.76 1.32 0.76 53.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1886 0.1549 0.1691 0.1424 0.1351 0.1489 11.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.28 0.22 0.27 0.27 0.37 0.56 0.55 -
P/RPS 0.97 1.11 2.85 0.67 1.21 2.65 5.32 -67.87%
P/EPS 13.08 14.38 37.12 7.40 14.29 28.72 49.11 -58.63%
EY 7.64 6.95 2.69 13.52 7.00 3.48 2.04 141.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 1.17 1.08 1.76 2.80 2.50 -42.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 21/11/05 25/08/05 24/05/05 02/02/05 23/11/04 -
Price 0.27 0.26 0.26 0.28 0.28 0.52 0.60 -
P/RPS 0.94 1.32 2.74 0.70 0.92 2.46 5.80 -70.30%
P/EPS 12.62 16.99 35.74 7.67 10.81 26.67 53.57 -61.88%
EY 7.93 5.88 2.80 13.04 9.25 3.75 1.87 162.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.93 1.13 1.12 1.33 2.60 2.73 -47.47%

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