[AWC] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 9.11%
YoY- -646.92%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 133,507 121,398 103,937 87,821 83,615 93,439 98,881 22.09%
PBT 25,106 14,811 7,590 -11,527 -15,035 -12,788 -9,713 -
Tax -4,893 -3,174 -1,974 -1,587 -393 -547 -1,179 157.58%
NP 20,213 11,637 5,616 -13,114 -15,428 -13,335 -10,892 -
-
NP to SH 11,434 7,224 3,109 -12,333 -13,569 -12,461 -10,580 -
-
Tax Rate 19.49% 21.43% 26.01% - - - - -
Total Cost 113,294 109,761 98,321 100,935 99,043 106,774 109,773 2.12%
-
Net Worth 65,578 77,185 74,834 66,436 63,542 66,206 54,419 13.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 65,578 77,185 74,834 66,436 63,542 66,206 54,419 13.20%
NOSH 226,131 227,014 226,772 229,090 226,938 228,297 226,747 -0.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.14% 9.59% 5.40% -14.93% -18.45% -14.27% -11.02% -
ROE 17.44% 9.36% 4.15% -18.56% -21.35% -18.82% -19.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.04 53.48 45.83 38.33 36.84 40.93 43.61 22.31%
EPS 5.06 3.18 1.37 -5.38 -5.98 -5.46 -4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.33 0.29 0.28 0.29 0.24 13.40%
Adjusted Per Share Value based on latest NOSH - 229,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.52 35.94 30.77 26.00 24.75 27.66 29.27 22.09%
EPS 3.38 2.14 0.92 -3.65 -4.02 -3.69 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.2285 0.2215 0.1967 0.1881 0.196 0.1611 13.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.20 0.16 0.10 0.09 0.10 0.12 -
P/RPS 0.42 0.37 0.35 0.26 0.24 0.24 0.28 30.94%
P/EPS 4.94 6.29 11.67 -1.86 -1.51 -1.83 -2.57 -
EY 20.23 15.91 8.57 -53.83 -66.43 -54.58 -38.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.59 0.48 0.34 0.32 0.34 0.50 43.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 26/05/09 19/02/09 26/11/08 29/08/08 -
Price 0.28 0.22 0.21 0.13 0.11 0.09 0.14 -
P/RPS 0.47 0.41 0.46 0.34 0.30 0.22 0.32 29.12%
P/EPS 5.54 6.91 15.32 -2.41 -1.84 -1.65 -3.00 -
EY 18.06 14.46 6.53 -41.41 -54.36 -60.65 -33.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.65 0.64 0.45 0.39 0.31 0.58 40.76%

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