[AWC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 61.97%
YoY- -11.86%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 51,860 24,048 107,158 73,365 44,348 19,470 86,576 -28.87%
PBT 1,240 1,201 11,857 8,315 4,319 1,785 10,197 -75.36%
Tax -1,005 -683 -3,250 -2,387 -1,061 -508 -3,489 -56.28%
NP 235 518 8,607 5,928 3,258 1,277 6,708 -89.22%
-
NP to SH 804 808 6,167 4,302 2,656 1,336 5,020 -70.40%
-
Tax Rate 81.05% 56.87% 27.41% 28.71% 24.57% 28.46% 34.22% -
Total Cost 51,625 23,530 98,551 67,437 41,090 18,193 79,868 -25.18%
-
Net Worth 66,617 65,088 66,238 64,072 61,820 62,193 61,330 5.65%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 2,271 -
Div Payout % - - - - - - 45.25% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,617 65,088 66,238 64,072 61,820 62,193 61,330 5.65%
NOSH 229,714 224,444 228,407 228,829 228,965 230,344 227,149 0.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.45% 2.15% 8.03% 8.08% 7.35% 6.56% 7.75% -
ROE 1.21% 1.24% 9.31% 6.71% 4.30% 2.15% 8.19% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.58 10.71 46.92 32.06 19.37 8.45 38.11 -29.38%
EPS 0.35 0.36 2.70 1.88 1.16 0.58 2.21 -70.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.29 0.29 0.29 0.28 0.27 0.27 0.27 4.86%
Adjusted Per Share Value based on latest NOSH - 227,631
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.49 7.18 32.00 21.91 13.24 5.81 25.85 -28.85%
EPS 0.24 0.24 1.84 1.28 0.79 0.40 1.50 -70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.1989 0.1944 0.1978 0.1913 0.1846 0.1857 0.1832 5.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.27 0.31 0.31 0.27 0.23 0.28 -
P/RPS 1.11 2.52 0.66 0.97 1.39 2.72 0.73 32.13%
P/EPS 71.43 75.00 11.48 16.49 23.28 39.66 12.67 215.76%
EY 1.40 1.33 8.71 6.06 4.30 2.52 7.89 -68.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.86 0.93 1.07 1.11 1.00 0.85 1.04 -11.86%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 21/08/07 22/05/07 27/02/07 29/11/06 23/08/06 -
Price 0.19 0.27 0.25 0.28 0.32 0.28 0.25 -
P/RPS 0.84 2.52 0.53 0.87 1.65 3.31 0.66 17.39%
P/EPS 54.29 75.00 9.26 14.89 27.59 48.28 11.31 183.74%
EY 1.84 1.33 10.80 6.71 3.62 2.07 8.84 -64.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.66 0.93 0.86 1.00 1.19 1.04 0.93 -20.38%

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