[AWC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -103.63%
YoY- -371.77%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 36,067 97,281 64,656 36,594 18,606 98,098 75,715 -38.97%
PBT 5,347 6,843 -1,172 -4,082 -1,874 -9,665 642 310.35%
Tax -1,251 -1,652 -1,251 -220 -51 -285 -843 30.07%
NP 4,096 5,191 -2,423 -4,302 -1,925 -9,950 -201 -
-
NP to SH 3,042 3,191 -1,177 -2,185 -1,073 -9,831 575 203.31%
-
Tax Rate 23.40% 24.14% - - - - 131.31% -
Total Cost 31,971 92,090 67,079 40,896 20,531 108,048 75,916 -43.78%
-
Net Worth 77,185 59,002 65,640 63,729 66,206 68,036 66,699 10.21%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 77,185 59,002 65,640 63,729 66,206 68,036 66,699 10.21%
NOSH 227,014 226,934 226,346 227,604 228,297 226,787 230,000 -0.86%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.36% 5.34% -3.75% -11.76% -10.35% -10.14% -0.27% -
ROE 3.94% 5.41% -1.79% -3.43% -1.62% -14.45% 0.86% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.89 42.87 28.57 16.08 8.15 43.26 32.92 -38.43%
EPS 1.34 1.40 -0.52 -0.96 -0.47 -4.30 0.25 205.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.26 0.29 0.28 0.29 0.30 0.29 11.17%
Adjusted Per Share Value based on latest NOSH - 226,938
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.68 28.80 19.14 10.83 5.51 29.04 22.41 -38.95%
EPS 0.90 0.94 -0.35 -0.65 -0.32 -2.91 0.17 203.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2285 0.1747 0.1943 0.1887 0.196 0.2014 0.1974 10.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.16 0.10 0.09 0.10 0.12 0.17 -
P/RPS 1.26 0.37 0.35 0.56 1.23 0.28 0.52 80.30%
P/EPS 14.93 11.38 -19.23 -9.38 -21.28 -2.77 68.00 -63.57%
EY 6.70 8.79 -5.20 -10.67 -4.70 -36.12 1.47 174.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.34 0.32 0.34 0.40 0.59 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 26/05/09 19/02/09 26/11/08 29/08/08 28/05/08 -
Price 0.22 0.21 0.13 0.11 0.09 0.14 0.15 -
P/RPS 1.38 0.49 0.46 0.68 1.10 0.32 0.46 107.86%
P/EPS 16.42 14.93 -25.00 -11.46 -19.15 -3.23 60.00 -57.81%
EY 6.09 6.70 -4.00 -8.73 -5.22 -30.96 1.67 136.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.45 0.39 0.31 0.47 0.52 16.02%

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