[AWC] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
02-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -3.45%
YoY- 137.17%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 89,657 91,737 83,549 85,542 83,462 79,332 65,799 22.88%
PBT 11,610 12,616 13,116 14,593 14,764 14,139 10,310 8.23%
Tax -4,174 -4,274 -4,297 -4,034 -3,828 -3,577 -2,635 35.85%
NP 7,436 8,342 8,819 10,559 10,936 10,562 7,675 -2.08%
-
NP to SH 7,436 8,342 8,819 10,559 10,936 10,562 7,675 -2.08%
-
Tax Rate 35.95% 33.88% 32.76% 27.64% 25.93% 25.30% 25.56% -
Total Cost 82,221 83,395 74,730 74,983 72,526 68,770 58,124 25.98%
-
Net Worth 52,326 50,018 47,912 45,493 50,305 48,116 45,716 9.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 52,326 50,018 47,912 45,493 50,305 48,116 45,716 9.41%
NOSH 272,775 227,358 228,153 227,469 228,660 229,126 228,581 12.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.29% 9.09% 10.56% 12.34% 13.10% 13.31% 11.66% -
ROE 14.21% 16.68% 18.41% 23.21% 21.74% 21.95% 16.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 39.41 40.35 36.62 37.61 36.50 34.62 28.79 23.26%
EPS 3.27 3.67 3.87 4.64 4.78 4.61 3.36 -1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.20 0.22 0.21 0.20 9.75%
Adjusted Per Share Value based on latest NOSH - 227,469
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.54 27.16 24.73 25.32 24.71 23.48 19.48 22.87%
EPS 2.20 2.47 2.61 3.13 3.24 3.13 2.27 -2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1481 0.1418 0.1347 0.1489 0.1424 0.1353 9.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.27 0.37 0.56 0.55 0.69 1.27 -
P/RPS 0.69 0.67 1.01 1.49 1.51 1.99 4.41 -70.93%
P/EPS 8.26 7.36 9.57 12.06 11.50 14.97 37.82 -63.69%
EY 12.11 13.59 10.45 8.29 8.70 6.68 2.64 175.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.23 1.76 2.80 2.50 3.29 6.35 -67.58%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 - -
Price 0.26 0.28 0.28 0.52 0.60 0.58 0.00 -
P/RPS 0.66 0.69 0.76 1.38 1.64 1.68 0.00 -
P/EPS 7.95 7.63 7.24 11.20 12.55 12.58 0.00 -
EY 12.57 13.10 13.80 8.93 7.97 7.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 1.33 2.60 2.73 2.76 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