[AWC] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 72.39%
YoY- 134.89%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,542 83,462 79,332 65,799 42,083 19,505 0 -
PBT 14,593 14,764 14,139 10,310 5,786 2,756 0 -
Tax -4,034 -3,828 -3,577 -2,635 -1,334 -569 0 -
NP 10,559 10,936 10,562 7,675 4,452 2,187 0 -
-
NP to SH 10,559 10,936 10,562 7,675 4,452 2,187 0 -
-
Tax Rate 27.64% 25.93% 25.30% 25.56% 23.06% 20.65% - -
Total Cost 74,983 72,526 68,770 58,124 37,631 17,318 0 -
-
Net Worth 45,493 50,305 48,116 45,716 43,469 37,137 1,664 798.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 45,493 50,305 48,116 45,716 43,469 37,137 1,664 798.47%
NOSH 227,469 228,660 229,126 228,581 228,787 206,320 41,606 208.75%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.34% 13.10% 13.31% 11.66% 10.58% 11.21% 0.00% -
ROE 23.21% 21.74% 21.95% 16.79% 10.24% 5.89% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.61 36.50 34.62 28.79 18.39 9.45 0.00 -
EPS 4.64 4.78 4.61 3.36 1.95 1.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.21 0.20 0.19 0.18 0.04 190.97%
Adjusted Per Share Value based on latest NOSH - 228,581
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.32 24.71 23.48 19.48 12.46 5.77 0.00 -
EPS 3.13 3.24 3.13 2.27 1.32 0.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1347 0.1489 0.1424 0.1353 0.1287 0.1099 0.0049 801.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.56 0.55 0.69 1.27 1.52 1.35 0.47 -
P/RPS 1.49 1.51 1.99 4.41 8.26 14.28 0.00 -
P/EPS 12.06 11.50 14.97 37.82 78.11 127.36 0.00 -
EY 8.29 8.70 6.68 2.64 1.28 0.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.50 3.29 6.35 8.00 7.50 11.75 -61.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 02/02/05 23/11/04 26/08/04 - - - - -
Price 0.52 0.60 0.58 0.00 0.00 0.00 0.00 -
P/RPS 1.38 1.64 1.68 0.00 0.00 0.00 0.00 -
P/EPS 11.20 12.55 12.58 0.00 0.00 0.00 0.00 -
EY 8.93 7.97 7.95 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.73 2.76 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