[AWC] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 6.45%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 144,268 74,424 96,192 77,880 86,220 94,540 78,020 10.77%
PBT 21,388 -7,496 4,804 7,140 9,500 13,524 11,024 11.66%
Tax -5,004 -204 -2,732 -2,032 -2,880 -3,280 -2,276 14.01%
NP 16,384 -7,700 2,072 5,108 6,620 10,244 8,748 11.01%
-
NP to SH 12,168 -4,292 3,232 5,344 6,620 10,244 8,748 5.64%
-
Tax Rate 23.40% - 56.87% 28.46% 30.32% 24.25% 20.65% -
Total Cost 127,884 82,124 94,120 72,772 79,600 84,296 69,272 10.74%
-
Net Worth 77,185 66,206 65,088 62,193 52,326 50,305 37,137 12.95%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,185 66,206 65,088 62,193 52,326 50,305 37,137 12.95%
NOSH 227,014 228,297 224,444 230,344 272,775 228,660 206,320 1.60%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.36% -10.35% 2.15% 6.56% 7.68% 10.84% 11.21% -
ROE 15.76% -6.48% 4.97% 8.59% 12.65% 20.36% 23.56% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 63.55 32.60 42.86 33.81 37.90 41.35 37.81 9.03%
EPS 5.36 -1.88 1.44 2.32 2.92 4.48 4.24 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.29 0.29 0.27 0.23 0.22 0.18 11.17%
Adjusted Per Share Value based on latest NOSH - 230,344
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 42.71 22.03 28.48 23.05 25.52 27.99 23.10 10.77%
EPS 3.60 -1.27 0.96 1.58 1.96 3.03 2.59 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2285 0.196 0.1927 0.1841 0.1549 0.1489 0.1099 12.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.20 0.10 0.27 0.23 0.27 0.55 1.35 -
P/RPS 0.31 0.31 0.63 0.68 0.71 1.33 3.57 -33.43%
P/EPS 3.73 -5.32 18.75 9.91 9.28 12.28 31.84 -30.02%
EY 26.80 -18.80 5.33 10.09 10.78 8.15 3.14 42.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.93 0.85 1.17 2.50 7.50 -34.51%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 26/11/08 29/11/07 29/11/06 21/11/05 23/11/04 21/11/03 -
Price 0.22 0.09 0.27 0.28 0.26 0.60 1.50 -
P/RPS 0.35 0.28 0.63 0.83 0.69 1.45 3.97 -33.26%
P/EPS 4.10 -4.79 18.75 12.07 8.94 13.39 35.38 -30.15%
EY 24.36 -20.89 5.33 8.29 11.19 7.47 2.83 43.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.31 0.93 1.04 1.13 2.73 8.33 -34.60%

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