[AWC] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -8.89%
YoY- -422.07%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 121,398 103,937 87,821 83,615 93,439 98,881 108,169 7.98%
PBT 14,811 7,590 -11,527 -15,035 -12,788 -9,713 4,389 124.81%
Tax -3,174 -1,974 -1,587 -393 -547 -1,179 -1,873 42.09%
NP 11,637 5,616 -13,114 -15,428 -13,335 -10,892 2,516 177.34%
-
NP to SH 7,224 3,109 -12,333 -13,569 -12,461 -10,580 2,255 117.16%
-
Tax Rate 21.43% 26.01% - - - - 42.67% -
Total Cost 109,761 98,321 100,935 99,043 106,774 109,773 105,653 2.57%
-
Net Worth 77,185 74,834 66,436 63,542 66,206 54,419 66,119 10.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 77,185 74,834 66,436 63,542 66,206 54,419 66,119 10.85%
NOSH 227,014 226,772 229,090 226,938 228,297 226,747 227,999 -0.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.59% 5.40% -14.93% -18.45% -14.27% -11.02% 2.33% -
ROE 9.36% 4.15% -18.56% -21.35% -18.82% -19.44% 3.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.48 45.83 38.33 36.84 40.93 43.61 47.44 8.30%
EPS 3.18 1.37 -5.38 -5.98 -5.46 -4.67 0.99 117.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.29 0.28 0.29 0.24 0.29 11.17%
Adjusted Per Share Value based on latest NOSH - 226,938
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.94 30.77 26.00 24.75 27.66 29.27 32.02 7.99%
EPS 2.14 0.92 -3.65 -4.02 -3.69 -3.13 0.67 116.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2285 0.2215 0.1967 0.1881 0.196 0.1611 0.1957 10.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.16 0.10 0.09 0.10 0.12 0.17 -
P/RPS 0.37 0.35 0.26 0.24 0.24 0.28 0.36 1.84%
P/EPS 6.29 11.67 -1.86 -1.51 -1.83 -2.57 17.19 -48.81%
EY 15.91 8.57 -53.83 -66.43 -54.58 -38.88 5.82 95.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.34 0.32 0.34 0.50 0.59 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 26/05/09 19/02/09 26/11/08 29/08/08 28/05/08 -
Price 0.22 0.21 0.13 0.11 0.09 0.14 0.15 -
P/RPS 0.41 0.46 0.34 0.30 0.22 0.32 0.32 17.94%
P/EPS 6.91 15.32 -2.41 -1.84 -1.65 -3.00 15.17 -40.77%
EY 14.46 6.53 -41.41 -54.36 -60.65 -33.33 6.59 68.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.45 0.39 0.31 0.58 0.52 16.02%

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