[AWC] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[AWC] AWC BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 37.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 83,549 85,542 83,462 79,332 65,799 42,083 19,505 163.51%
PBT 13,116 14,593 14,764 14,139 10,310 5,786 2,756 182.66%
Tax -4,297 -4,034 -3,828 -3,577 -2,635 -1,334 -569 284.44%
NP 8,819 10,559 10,936 10,562 7,675 4,452 2,187 153.13%
-
NP to SH 8,819 10,559 10,936 10,562 7,675 4,452 2,187 153.13%
-
Tax Rate 32.76% 27.64% 25.93% 25.30% 25.56% 23.06% 20.65% -
Total Cost 74,730 74,983 72,526 68,770 58,124 37,631 17,318 164.81%
-
Net Worth 47,912 45,493 50,305 48,116 45,716 43,469 37,137 18.49%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 47,912 45,493 50,305 48,116 45,716 43,469 37,137 18.49%
NOSH 228,153 227,469 228,660 229,126 228,581 228,787 206,320 6.92%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.56% 12.34% 13.10% 13.31% 11.66% 10.58% 11.21% -
ROE 18.41% 23.21% 21.74% 21.95% 16.79% 10.24% 5.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.62 37.61 36.50 34.62 28.79 18.39 9.45 146.50%
EPS 3.87 4.64 4.78 4.61 3.36 1.95 1.06 136.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.22 0.21 0.20 0.19 0.18 10.81%
Adjusted Per Share Value based on latest NOSH - 229,126
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.94 25.54 24.92 23.69 19.65 12.56 5.82 163.59%
EPS 2.63 3.15 3.27 3.15 2.29 1.33 0.65 153.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1358 0.1502 0.1437 0.1365 0.1298 0.1109 18.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.37 0.56 0.55 0.69 1.27 1.52 1.35 -
P/RPS 1.01 1.49 1.51 1.99 4.41 8.26 14.28 -82.86%
P/EPS 9.57 12.06 11.50 14.97 37.82 78.11 127.36 -82.16%
EY 10.45 8.29 8.70 6.68 2.64 1.28 0.79 458.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.80 2.50 3.29 6.35 8.00 7.50 -61.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 02/02/05 23/11/04 26/08/04 - - - -
Price 0.28 0.52 0.60 0.58 0.00 0.00 0.00 -
P/RPS 0.76 1.38 1.64 1.68 0.00 0.00 0.00 -
P/EPS 7.24 11.20 12.55 12.58 0.00 0.00 0.00 -
EY 13.80 8.93 7.97 7.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.60 2.73 2.76 0.00 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