[AWC] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 3.54%
YoY- 400.05%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 91,737 83,549 85,542 83,462 79,332 65,799 42,083 68.20%
PBT 12,616 13,116 14,593 14,764 14,139 10,310 5,786 68.22%
Tax -4,274 -4,297 -4,034 -3,828 -3,577 -2,635 -1,334 117.48%
NP 8,342 8,819 10,559 10,936 10,562 7,675 4,452 52.04%
-
NP to SH 8,342 8,819 10,559 10,936 10,562 7,675 4,452 52.04%
-
Tax Rate 33.88% 32.76% 27.64% 25.93% 25.30% 25.56% 23.06% -
Total Cost 83,395 74,730 74,983 72,526 68,770 58,124 37,631 70.06%
-
Net Worth 50,018 47,912 45,493 50,305 48,116 45,716 43,469 9.81%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,018 47,912 45,493 50,305 48,116 45,716 43,469 9.81%
NOSH 227,358 228,153 227,469 228,660 229,126 228,581 228,787 -0.41%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.09% 10.56% 12.34% 13.10% 13.31% 11.66% 10.58% -
ROE 16.68% 18.41% 23.21% 21.74% 21.95% 16.79% 10.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.35 36.62 37.61 36.50 34.62 28.79 18.39 68.93%
EPS 3.67 3.87 4.64 4.78 4.61 3.36 1.95 52.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.22 0.21 0.20 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 228,660
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.39 24.94 25.54 24.92 23.69 19.65 12.56 68.24%
EPS 2.49 2.63 3.15 3.27 3.15 2.29 1.33 51.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1493 0.143 0.1358 0.1502 0.1437 0.1365 0.1298 9.78%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.27 0.37 0.56 0.55 0.69 1.27 1.52 -
P/RPS 0.67 1.01 1.49 1.51 1.99 4.41 8.26 -81.29%
P/EPS 7.36 9.57 12.06 11.50 14.97 37.82 78.11 -79.32%
EY 13.59 10.45 8.29 8.70 6.68 2.64 1.28 383.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.76 2.80 2.50 3.29 6.35 8.00 -71.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 - - -
Price 0.28 0.28 0.52 0.60 0.58 0.00 0.00 -
P/RPS 0.69 0.76 1.38 1.64 1.68 0.00 0.00 -
P/EPS 7.63 7.24 11.20 12.55 12.58 0.00 0.00 -
EY 13.10 13.80 8.93 7.97 7.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.33 2.60 2.73 2.76 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