[AWC] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 190.65%
YoY- 542.11%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 30,097 36,067 39,281 28,062 17,988 18,606 23,165 19.01%
PBT 8,087 5,347 8,762 2,910 -2,208 -1,874 -10,355 -
Tax -1,888 -1,251 -723 -1,031 -169 -51 -336 215.07%
NP 6,199 4,096 8,039 1,879 -2,377 -1,925 -10,691 -
-
NP to SH 3,098 3,042 4,286 1,008 -1,112 -1,073 -11,156 -
-
Tax Rate 23.35% 23.40% 8.25% 35.43% - - - -
Total Cost 23,898 31,971 31,242 26,183 20,365 20,531 33,856 -20.67%
-
Net Worth 65,578 77,185 74,834 66,436 63,542 66,206 54,419 13.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 65,578 77,185 74,834 66,436 63,542 66,206 54,419 13.20%
NOSH 226,131 227,014 226,772 229,090 226,938 228,297 226,747 -0.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.60% 11.36% 20.47% 6.70% -13.21% -10.35% -46.15% -
ROE 4.72% 3.94% 5.73% 1.52% -1.75% -1.62% -20.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.31 15.89 17.32 12.25 7.93 8.15 10.22 19.19%
EPS 1.37 1.34 1.89 0.44 -0.49 -0.47 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.33 0.29 0.28 0.29 0.24 13.40%
Adjusted Per Share Value based on latest NOSH - 229,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.91 10.68 11.63 8.31 5.32 5.51 6.86 18.98%
EPS 0.92 0.90 1.27 0.30 -0.33 -0.32 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.2285 0.2215 0.1967 0.1881 0.196 0.1611 13.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.20 0.16 0.10 0.09 0.10 0.12 -
P/RPS 1.88 1.26 0.92 0.82 1.14 1.23 1.17 37.06%
P/EPS 18.25 14.93 8.47 22.73 -18.37 -21.28 -2.44 -
EY 5.48 6.70 11.81 4.40 -5.44 -4.70 -41.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.59 0.48 0.34 0.32 0.34 0.50 43.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 26/05/09 19/02/09 26/11/08 29/08/08 -
Price 0.28 0.22 0.21 0.13 0.11 0.09 0.14 -
P/RPS 2.10 1.38 1.21 1.06 1.39 1.10 1.37 32.83%
P/EPS 20.44 16.42 11.11 29.55 -22.45 -19.15 -2.85 -
EY 4.89 6.09 9.00 3.38 -4.45 -5.22 -35.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.65 0.64 0.45 0.39 0.31 0.58 40.76%

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