[AWC] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 12.35%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 22,578 19,505 0 23 179 1,217 1,535 497.39%
PBT 3,030 2,756 0 -4,402 -5,022 -6,433 -6,142 -
Tax -765 -569 0 0 0 0 6,142 -
NP 2,265 2,187 0 -4,402 -5,022 -6,433 0 -
-
NP to SH 2,265 2,187 0 -4,402 -5,022 -6,433 -6,142 -
-
Tax Rate 25.25% 20.65% - - - - - -
Total Cost 20,313 17,318 0 4,425 5,201 7,650 1,535 456.84%
-
Net Worth 43,469 37,137 1,664 -264,203 -224,679 -226,012 -209,646 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 43,469 37,137 1,664 -264,203 -224,679 -226,012 -209,646 -
NOSH 228,787 206,320 41,606 41,606 41,607 42,886 40,946 213.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.03% 11.21% 0.00% -19,139.13% -2,805.59% -528.59% 0.00% -
ROE 5.21% 5.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.87 9.45 0.00 0.06 0.43 2.84 3.75 90.29%
EPS 0.99 1.06 0.00 -10.58 -12.07 -15.00 -15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.04 -6.35 -5.40 -5.27 -5.12 -
Adjusted Per Share Value based on latest NOSH - 41,606
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.74 5.82 0.00 0.01 0.05 0.36 0.46 495.86%
EPS 0.68 0.65 0.00 -1.31 -1.50 -1.92 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1298 0.1109 0.005 -0.7888 -0.6708 -0.6748 -0.6259 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 1.52 1.35 0.47 0.47 0.47 0.47 0.47 -
P/RPS 15.40 14.28 0.00 0.00 0.00 0.00 12.54 14.63%
P/EPS 153.54 127.36 0.00 0.00 0.00 0.00 -3.13 -
EY 0.65 0.79 0.00 0.00 0.00 0.00 -31.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 7.50 11.75 0.00 11.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 - 19/06/03 27/03/03 29/11/02 03/09/02 -
Price 1.44 1.50 0.00 0.47 0.47 0.47 0.47 -
P/RPS 14.59 15.87 0.00 0.00 0.00 0.00 12.54 10.59%
P/EPS 145.45 141.51 0.00 0.00 0.00 0.00 -3.13 -
EY 0.69 0.71 0.00 0.00 0.00 0.00 -31.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.58 8.33 0.00 0.00 11.75 0.00 0.00 -

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