[AWC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
02-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 73.72%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 21,555 91,737 70,016 48,293 23,635 79,361 65,800 -52.44%
PBT 2,375 12,599 9,289 6,241 3,381 14,139 10,310 -62.38%
Tax -720 -4,257 -3,357 -1,792 -820 -3,576 -2,634 -57.84%
NP 1,655 8,342 5,932 4,449 2,561 10,563 7,676 -64.01%
-
NP to SH 1,655 8,342 5,932 4,449 2,561 10,563 7,676 -64.01%
-
Tax Rate 30.32% 33.79% 36.14% 28.71% 24.25% 25.29% 25.55% -
Total Cost 19,900 83,395 64,084 43,844 21,074 68,798 58,124 -51.02%
-
Net Worth 52,326 57,136 48,097 45,630 50,305 46,897 44,369 11.61%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 52,326 57,136 48,097 45,630 50,305 46,897 44,369 11.61%
NOSH 272,775 228,547 229,034 228,153 228,660 223,319 221,849 14.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.68% 9.09% 8.47% 9.21% 10.84% 13.31% 11.67% -
ROE 3.16% 14.60% 12.33% 9.75% 5.09% 22.52% 17.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.47 40.14 30.57 21.17 10.34 35.54 29.66 -53.25%
EPS 0.73 3.65 2.59 1.95 1.12 4.73 3.46 -64.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.25 0.21 0.20 0.22 0.21 0.20 9.75%
Adjusted Per Share Value based on latest NOSH - 227,469
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.38 27.16 20.73 14.30 7.00 23.49 19.48 -52.45%
EPS 0.49 2.47 1.76 1.32 0.76 3.13 2.27 -63.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1691 0.1424 0.1351 0.1489 0.1388 0.1313 11.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.27 0.37 0.56 0.55 0.69 1.27 -
P/RPS 2.85 0.67 1.21 2.65 5.32 1.94 4.28 -23.72%
P/EPS 37.12 7.40 14.29 28.72 49.11 14.59 36.71 0.74%
EY 2.69 13.52 7.00 3.48 2.04 6.86 2.72 -0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 1.76 2.80 2.50 3.29 6.35 -67.58%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 19/05/04 -
Price 0.26 0.28 0.28 0.52 0.60 0.58 0.92 -
P/RPS 2.74 0.70 0.92 2.46 5.80 1.63 3.10 -7.89%
P/EPS 35.74 7.67 10.81 26.67 53.57 12.26 26.59 21.77%
EY 2.80 13.04 9.25 3.75 1.87 8.16 3.76 -17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.33 2.60 2.73 2.76 4.60 -60.74%

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