[AWC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 33.33%
YoY- -22.72%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 44,896 21,555 91,737 70,016 48,293 23,635 79,361 -31.52%
PBT 5,717 2,375 12,599 9,289 6,241 3,381 14,139 -45.22%
Tax -1,670 -720 -4,257 -3,357 -1,792 -820 -3,576 -39.72%
NP 4,047 1,655 8,342 5,932 4,449 2,561 10,563 -47.15%
-
NP to SH 3,481 1,655 8,342 5,932 4,449 2,561 10,563 -52.19%
-
Tax Rate 29.21% 30.32% 33.79% 36.14% 28.71% 24.25% 25.29% -
Total Cost 40,849 19,900 83,395 64,084 43,844 21,074 68,798 -29.28%
-
Net Worth 63,704 52,326 57,136 48,097 45,630 50,305 46,897 22.58%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 63,704 52,326 57,136 48,097 45,630 50,305 46,897 22.58%
NOSH 227,516 272,775 228,547 229,034 228,153 228,660 223,319 1.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.01% 7.68% 9.09% 8.47% 9.21% 10.84% 13.31% -
ROE 5.46% 3.16% 14.60% 12.33% 9.75% 5.09% 22.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.73 9.47 40.14 30.57 21.17 10.34 35.54 -32.38%
EPS 1.53 0.73 3.65 2.59 1.95 1.12 4.73 -52.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.23 0.25 0.21 0.20 0.22 0.21 21.07%
Adjusted Per Share Value based on latest NOSH - 228,153
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.29 6.38 27.16 20.73 14.30 7.00 23.49 -31.52%
EPS 1.03 0.49 2.47 1.76 1.32 0.76 3.13 -52.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1549 0.1691 0.1424 0.1351 0.1489 0.1388 22.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.27 0.27 0.37 0.56 0.55 0.69 -
P/RPS 1.11 2.85 0.67 1.21 2.65 5.32 1.94 -31.00%
P/EPS 14.38 37.12 7.40 14.29 28.72 49.11 14.59 -0.95%
EY 6.95 2.69 13.52 7.00 3.48 2.04 6.86 0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.17 1.08 1.76 2.80 2.50 3.29 -61.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 -
Price 0.26 0.26 0.28 0.28 0.52 0.60 0.58 -
P/RPS 1.32 2.74 0.70 0.92 2.46 5.80 1.63 -13.08%
P/EPS 16.99 35.74 7.67 10.81 26.67 53.57 12.26 24.22%
EY 5.88 2.80 13.04 9.25 3.75 1.87 8.16 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 1.12 1.33 2.60 2.73 2.76 -51.48%

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