[AWC] QoQ 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- 54.29%
YoY- -86.16%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter 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 43,117 26,406 23,197 26,850 37,969 46,389 -21.65%
PBT 3,860 13,020 371 248 270 3,412 4,512 -9.87%
Tax -462 -2,637 -402 -406 -257 -1,420 -783 -29.62%
NP 3,398 10,383 -31 -158 13 1,992 3,729 -6.00%
-
NP to SH 2,510 6,043 242 540 350 973 2,560 -1.30%
-
Tax Rate 11.97% 20.25% 108.36% 163.71% 95.19% 41.62% 17.35% -
Total Cost 28,762 32,734 26,437 23,355 26,837 35,977 42,660 -23.09%
-
Net Worth 81,405 78,919 70,399 71,999 69,999 72,409 69,614 10.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 2,245 -
Div Payout % - - - - - - 87.72% -
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 78,919 70,399 71,999 69,999 72,409 69,614 10.98%
NOSH 226,126 225,485 220,000 225,000 218,750 226,279 224,561 0.46%
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% 24.08% -0.12% -0.68% 0.05% 5.25% 8.04% -
ROE 3.08% 7.66% 0.34% 0.75% 0.50% 1.34% 3.68% -
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 19.12 12.00 10.31 12.27 16.78 20.66 -22.02%
EPS 1.11 2.68 0.11 0.24 0.16 0.43 1.14 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.36 0.35 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 9.52 12.76 7.82 6.87 7.95 11.24 13.73 -21.64%
EPS 0.74 1.79 0.07 0.16 0.10 0.29 0.76 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.241 0.2336 0.2084 0.2131 0.2072 0.2143 0.2061 10.98%
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 1.39 2.25 2.67 2.04 1.43 1.11 73.10%
P/EPS 32.43 9.89 245.45 114.58 156.25 55.81 20.18 37.15%
EY 3.08 10.11 0.41 0.87 0.64 1.79 4.96 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 1.00 0.76 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 1.54 2.21 2.76 2.24 1.46 1.23 60.38%
P/EPS 31.98 11.01 240.91 118.75 171.88 56.98 22.37 26.87%
EY 3.13 9.08 0.42 0.84 0.58 1.76 4.47 -21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
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