[AWC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -75.76%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 91,737 70,016 48,293 23,635 79,361 65,800 42,083 68.20%
PBT 12,599 9,289 6,241 3,381 14,139 10,310 5,786 68.07%
Tax -4,257 -3,357 -1,792 -820 -3,576 -2,634 -1,334 116.90%
NP 8,342 5,932 4,449 2,561 10,563 7,676 4,452 52.04%
-
NP to SH 8,342 5,932 4,449 2,561 10,563 7,676 4,452 52.04%
-
Tax Rate 33.79% 36.14% 28.71% 24.25% 25.29% 25.55% 23.06% -
Total Cost 83,395 64,084 43,844 21,074 68,798 58,124 37,631 70.06%
-
Net Worth 57,136 48,097 45,630 50,305 46,897 44,369 41,464 23.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 57,136 48,097 45,630 50,305 46,897 44,369 41,464 23.85%
NOSH 228,547 229,034 228,153 228,660 223,319 221,849 218,235 3.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.09% 8.47% 9.21% 10.84% 13.31% 11.67% 10.58% -
ROE 14.60% 12.33% 9.75% 5.09% 22.52% 17.30% 10.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.14 30.57 21.17 10.34 35.54 29.66 19.28 63.12%
EPS 3.65 2.59 1.95 1.12 4.73 3.46 2.04 47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.20 0.22 0.21 0.20 0.19 20.09%
Adjusted Per Share Value based on latest NOSH - 228,660
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.16 20.73 14.30 7.00 23.49 19.48 12.46 68.19%
EPS 2.47 1.76 1.32 0.76 3.13 2.27 1.32 51.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1691 0.1424 0.1351 0.1489 0.1388 0.1313 0.1227 23.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.27 0.37 0.56 0.55 0.69 1.27 1.52 -
P/RPS 0.67 1.21 2.65 5.32 1.94 4.28 7.88 -80.69%
P/EPS 7.40 14.29 28.72 49.11 14.59 36.71 74.51 -78.58%
EY 13.52 7.00 3.48 2.04 6.86 2.72 1.34 367.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.76 2.80 2.50 3.29 6.35 8.00 -73.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 19/05/04 27/02/04 -
Price 0.28 0.28 0.52 0.60 0.58 0.92 1.44 -
P/RPS 0.70 0.92 2.46 5.80 1.63 3.10 7.47 -79.39%
P/EPS 7.67 10.81 26.67 53.57 12.26 26.59 70.59 -77.26%
EY 13.04 9.25 3.75 1.87 8.16 3.76 1.42 339.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.33 2.60 2.73 2.76 4.60 7.58 -72.08%

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