[AWC] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -16.48%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 88,327 89,657 91,737 83,549 85,542 83,462 79,332 7.40%
PBT 12,093 11,610 12,616 13,116 14,593 14,764 14,139 -9.87%
Tax -4,719 -4,174 -4,274 -4,297 -4,034 -3,828 -3,577 20.22%
NP 7,374 7,436 8,342 8,819 10,559 10,936 10,562 -21.24%
-
NP to SH 7,374 7,436 8,342 8,819 10,559 10,936 10,562 -21.24%
-
Tax Rate 39.02% 35.95% 33.88% 32.76% 27.64% 25.93% 25.30% -
Total Cost 80,953 82,221 83,395 74,730 74,983 72,526 68,770 11.45%
-
Net Worth 63,909 52,326 50,018 47,912 45,493 50,305 48,116 20.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 63,909 52,326 50,018 47,912 45,493 50,305 48,116 20.76%
NOSH 228,249 272,775 227,358 228,153 227,469 228,660 229,126 -0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.35% 8.29% 9.09% 10.56% 12.34% 13.10% 13.31% -
ROE 11.54% 14.21% 16.68% 18.41% 23.21% 21.74% 21.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.70 39.41 40.35 36.62 37.61 36.50 34.62 7.68%
EPS 3.23 3.27 3.67 3.87 4.64 4.78 4.61 -21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.23 0.22 0.21 0.20 0.22 0.21 21.07%
Adjusted Per Share Value based on latest NOSH - 228,153
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.37 26.77 27.39 24.94 25.54 24.92 23.69 7.38%
EPS 2.20 2.22 2.49 2.63 3.15 3.27 3.15 -21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1908 0.1562 0.1493 0.143 0.1358 0.1502 0.1437 20.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.27 0.27 0.37 0.56 0.55 0.69 -
P/RPS 0.57 0.69 0.67 1.01 1.49 1.51 1.99 -56.44%
P/EPS 6.81 8.26 7.36 9.57 12.06 11.50 14.97 -40.76%
EY 14.68 12.11 13.59 10.45 8.29 8.70 6.68 68.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.17 1.23 1.76 2.80 2.50 3.29 -61.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 -
Price 0.26 0.26 0.28 0.28 0.52 0.60 0.58 -
P/RPS 0.67 0.66 0.69 0.76 1.38 1.64 1.68 -45.72%
P/EPS 8.05 7.95 7.63 7.24 11.20 12.55 12.58 -25.68%
EY 12.43 12.57 13.10 13.80 8.93 7.97 7.95 34.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 1.27 1.33 2.60 2.73 2.76 -51.48%

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