[AWC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -80.16%
YoY- -35.38%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 86,576 65,857 44,896 21,555 91,737 70,016 48,293 47.73%
PBT 10,197 8,288 5,717 2,375 12,599 9,289 6,241 38.84%
Tax -3,489 -2,519 -1,670 -720 -4,257 -3,357 -1,792 56.11%
NP 6,708 5,769 4,047 1,655 8,342 5,932 4,449 31.58%
-
NP to SH 5,020 4,881 3,481 1,655 8,342 5,932 4,449 8.40%
-
Tax Rate 34.22% 30.39% 29.21% 30.32% 33.79% 36.14% 28.71% -
Total Cost 79,868 60,088 40,849 19,900 83,395 64,084 43,844 49.32%
-
Net Worth 61,330 59,301 63,704 52,326 57,136 48,097 45,630 21.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,271 - - - - - - -
Div Payout % 45.25% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 61,330 59,301 63,704 52,326 57,136 48,097 45,630 21.85%
NOSH 227,149 228,084 227,516 272,775 228,547 229,034 228,153 -0.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.75% 8.76% 9.01% 7.68% 9.09% 8.47% 9.21% -
ROE 8.19% 8.23% 5.46% 3.16% 14.60% 12.33% 9.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.11 28.87 19.73 9.47 40.14 30.57 21.17 48.14%
EPS 2.21 2.14 1.53 0.73 3.65 2.59 1.95 8.72%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.28 0.23 0.25 0.21 0.20 22.21%
Adjusted Per Share Value based on latest NOSH - 272,775
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.63 19.50 13.29 6.38 27.16 20.73 14.30 47.70%
EPS 1.49 1.44 1.03 0.49 2.47 1.76 1.32 8.43%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1755 0.1886 0.1549 0.1691 0.1424 0.1351 21.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.28 0.28 0.22 0.27 0.27 0.37 0.56 -
P/RPS 0.73 0.97 1.11 2.85 0.67 1.21 2.65 -57.76%
P/EPS 12.67 13.08 14.38 37.12 7.40 14.29 28.72 -42.13%
EY 7.89 7.64 6.95 2.69 13.52 7.00 3.48 72.84%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 0.79 1.17 1.08 1.76 2.80 -48.42%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 29/05/06 24/02/06 21/11/05 25/08/05 24/05/05 02/02/05 -
Price 0.25 0.27 0.26 0.26 0.28 0.28 0.52 -
P/RPS 0.66 0.94 1.32 2.74 0.70 0.92 2.46 -58.50%
P/EPS 11.31 12.62 16.99 35.74 7.67 10.81 26.67 -43.64%
EY 8.84 7.93 5.88 2.80 13.04 9.25 3.75 77.40%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 0.93 1.13 1.12 1.33 2.60 -49.70%

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