[AWC] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -34.41%
YoY- 463.88%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,197 26,850 37,969 46,389 35,123 25,420 32,223 -19.62%
PBT 248 270 3,412 4,512 5,013 -3,287 248 0.00%
Tax -406 -257 -1,420 -783 -1,480 -56 1,153 -
NP -158 13 1,992 3,729 3,533 -3,343 1,401 -
-
NP to SH 540 350 973 2,560 3,903 -3,063 1,566 -50.73%
-
Tax Rate 163.71% 95.19% 41.62% 17.35% 29.52% - -464.92% -
Total Cost 23,355 26,837 35,977 42,660 31,590 28,763 30,822 -16.84%
-
Net Worth 71,999 69,999 72,409 69,614 69,920 69,818 72,626 -0.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,245 - 3,378 - -
Div Payout % - - - 87.72% - 0.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 71,999 69,999 72,409 69,614 69,920 69,818 72,626 -0.57%
NOSH 225,000 218,750 226,279 224,561 225,549 225,220 226,956 -0.57%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.68% 0.05% 5.25% 8.04% 10.06% -13.15% 4.35% -
ROE 0.75% 0.50% 1.34% 3.68% 5.58% -4.39% 2.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.31 12.27 16.78 20.66 15.57 11.29 14.20 -19.17%
EPS 0.24 0.16 0.43 1.14 1.73 -1.36 0.69 -50.44%
DPS 0.00 0.00 0.00 1.00 0.00 1.50 0.00 -
NAPS 0.32 0.32 0.32 0.31 0.31 0.31 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 224,561
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.87 7.95 11.24 13.73 10.40 7.52 9.54 -19.61%
EPS 0.16 0.10 0.29 0.76 1.16 -0.91 0.46 -50.44%
DPS 0.00 0.00 0.00 0.66 0.00 1.00 0.00 -
NAPS 0.2131 0.2072 0.2143 0.2061 0.207 0.2067 0.215 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.275 0.25 0.24 0.23 0.24 0.23 0.25 -
P/RPS 2.67 2.04 1.43 1.11 1.54 2.04 1.76 31.92%
P/EPS 114.58 156.25 55.81 20.18 13.87 -16.91 36.23 115.00%
EY 0.87 0.64 1.79 4.96 7.21 -5.91 2.76 -53.58%
DY 0.00 0.00 0.00 4.35 0.00 6.52 0.00 -
P/NAPS 0.86 0.78 0.75 0.74 0.77 0.74 0.78 6.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.285 0.275 0.245 0.255 0.22 0.24 0.25 -
P/RPS 2.76 2.24 1.46 1.23 1.41 2.13 1.76 34.86%
P/EPS 118.75 171.88 56.98 22.37 12.71 -17.65 36.23 120.17%
EY 0.84 0.58 1.76 4.47 7.87 -5.67 2.76 -54.65%
DY 0.00 0.00 0.00 3.92 0.00 6.25 0.00 -
P/NAPS 0.89 0.86 0.77 0.82 0.71 0.77 0.78 9.16%

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