[AWC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 154.29%
YoY- 6.08%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 32,160 119,506 76,452 50,047 26,850 145,000 106,425 -54.93%
PBT 3,860 13,753 889 518 270 9,715 6,238 -27.36%
Tax -462 -3,793 -1,065 -663 -257 -4,127 -2,319 -65.85%
NP 3,398 9,960 -176 -145 13 5,588 3,919 -9.06%
-
NP to SH 2,510 6,952 1,132 890 350 4,555 3,399 -18.28%
-
Tax Rate 11.97% 27.58% 119.80% 127.99% 95.19% 42.48% 37.18% -
Total Cost 28,762 109,546 76,628 50,192 26,837 139,412 102,506 -57.10%
-
Net Worth 81,405 79,195 72,447 73,025 69,999 72,115 69,780 10.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 5,627 -
Div Payout % - - - - - - 165.56% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 81,405 79,195 72,447 73,025 69,999 72,115 69,780 10.80%
NOSH 226,126 225,628 226,400 228,205 218,750 225,360 225,099 0.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.57% 8.33% -0.23% -0.29% 0.05% 3.85% 3.68% -
ROE 3.08% 8.78% 1.56% 1.22% 0.50% 6.32% 4.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.22 52.97 33.77 21.93 12.27 64.34 47.28 -55.07%
EPS 1.11 3.09 0.50 0.39 0.16 2.00 1.51 -18.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.36 0.351 0.32 0.32 0.32 0.32 0.31 10.47%
Adjusted Per Share Value based on latest NOSH - 225,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.64 35.82 22.91 15.00 8.05 43.46 31.90 -54.93%
EPS 0.75 2.08 0.34 0.27 0.10 1.37 1.02 -18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 0.244 0.2373 0.2171 0.2189 0.2098 0.2161 0.2091 10.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.36 0.265 0.27 0.275 0.25 0.24 0.23 -
P/RPS 2.53 0.50 0.80 1.25 2.04 0.37 0.49 198.43%
P/EPS 32.43 8.60 54.00 70.51 156.25 11.87 15.23 65.43%
EY 3.08 11.63 1.85 1.42 0.64 8.42 6.57 -39.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.87 -
P/NAPS 1.00 0.75 0.84 0.86 0.78 0.75 0.74 22.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 27/05/14 27/02/14 27/11/13 30/08/13 29/05/13 -
Price 0.355 0.295 0.265 0.285 0.275 0.245 0.255 -
P/RPS 2.50 0.56 0.78 1.30 2.24 0.38 0.54 177.51%
P/EPS 31.98 9.57 53.00 73.08 171.88 12.12 16.89 52.99%
EY 3.13 10.44 1.89 1.37 0.58 8.25 5.92 -34.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.80 -
P/NAPS 0.99 0.84 0.83 0.89 0.86 0.77 0.82 13.36%

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