[AWC] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ--%
YoY- 108.58%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 79,332 65,799 42,083 19,505 0 2,954 4,728 556.53%
PBT 14,139 10,310 5,786 2,756 0 -21,999 -23,044 -
Tax -3,577 -2,635 -1,334 -569 0 6,142 11,589 -
NP 10,562 7,675 4,452 2,187 0 -15,857 -11,455 -
-
NP to SH 10,562 7,675 4,452 2,187 0 -21,999 -23,044 -
-
Tax Rate 25.30% 25.56% 23.06% 20.65% - - - -
Total Cost 68,770 58,124 37,631 17,318 0 18,811 16,183 162.58%
-
Net Worth 48,116 45,716 43,469 37,137 1,664 -264,203 -224,679 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,116 45,716 43,469 37,137 1,664 -264,203 -224,679 -
NOSH 229,126 228,581 228,787 206,320 41,606 41,606 41,607 212.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.31% 11.66% 10.58% 11.21% 0.00% -536.80% -242.28% -
ROE 21.95% 16.79% 10.24% 5.89% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.62 28.79 18.39 9.45 0.00 7.10 11.36 110.34%
EPS 4.61 3.36 1.95 1.06 0.00 -52.87 -55.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.18 0.04 -6.35 -5.40 -
Adjusted Per Share Value based on latest NOSH - 206,320
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.48 19.48 12.46 5.77 0.00 0.87 1.40 556.33%
EPS 3.13 2.27 1.32 0.65 0.00 -6.51 -6.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1424 0.1353 0.1287 0.1099 0.0049 -0.7821 -0.6651 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.69 1.27 1.52 1.35 0.47 0.47 0.47 -
P/RPS 1.99 4.41 8.26 14.28 0.00 6.62 4.14 -38.66%
P/EPS 14.97 37.82 78.11 127.36 0.00 -0.89 -0.85 -
EY 6.68 2.64 1.28 0.79 0.00 -112.50 -117.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 6.35 8.00 7.50 11.75 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 - - - - 19/06/03 27/03/03 -
Price 0.58 0.00 0.00 0.00 0.00 0.47 0.47 -
P/RPS 1.68 0.00 0.00 0.00 0.00 6.62 4.14 -45.21%
P/EPS 12.58 0.00 0.00 0.00 0.00 -0.89 -0.85 -
EY 7.95 0.00 0.00 0.00 0.00 -112.50 -117.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 0.00 0.00 0.00 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