[AWC] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	143,748	144,268	74,424	96,192	77,880	86,220	94,540	7.23%
YoY %	-0.36%	93.85%	-22.63%	23.51%	-9.67%	-8.80%	-	-
Horiz. %	152.05%	152.60%	78.72%	101.75%	82.38%	91.20%	100.00%	-
PBT	17,096	21,388	-7,496	4,804	7,140	9,500	13,524	3.98%
YoY %	-20.07%	385.33%	-256.04%	-32.72%	-24.84%	-29.75%	-	-
Horiz. %	126.41%	158.15%	-55.43%	35.52%	52.80%	70.25%	100.00%	-
Tax	-1,672	-5,004	-204	-2,732	-2,032	-2,880	-3,280	-10.61%
YoY %	66.59%	-2,352.94%	92.53%	-34.45%	29.44%	12.20%	-	-
Horiz. %	50.98%	152.56%	6.22%	83.29%	61.95%	87.80%	100.00%	-
NP	15,424	16,384	-7,700	2,072	5,108	6,620	10,244	7.05%
YoY %	-5.86%	312.78%	-471.62%	-59.44%	-22.84%	-35.38%	-	-
Horiz. %	150.57%	159.94%	-75.17%	20.23%	49.86%	64.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,420	12,168	-4,292	3,232	5,344	6,620	10,244	-1.38%
YoY %	-22.58%	383.50%	-232.80%	-39.52%	-19.27%	-35.38%	-	-
Horiz. %	91.96%	118.78%	-41.90%	31.55%	52.17%	64.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.78%	23.40%	-	56.87%	28.46%	30.32%	24.25%	-
YoY %	-58.21%	0.00%	-	99.82%	-6.13%	25.03%	-	-
Horiz. %	40.33%	96.49%	-	234.52%	117.36%	125.03%	100.00%	-
Total Cost	128,324	127,884	82,124	94,120	72,772	79,600	84,296	7.25%
YoY %	0.34%	55.72%	-12.75%	29.34%	-8.58%	-5.57%	-	-
Horiz. %	152.23%	151.71%	97.42%	111.65%	86.33%	94.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,461	77,185	66,206	65,088	62,193	52,326	50,305	6.26%
YoY %	-6.12%	16.58%	1.72%	4.65%	18.86%	4.02%	-	-
Horiz. %	144.04%	153.43%	131.61%	129.39%	123.63%	104.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	72,461	77,185	66,206	65,088	62,193	52,326	50,305	6.26%
YoY %	-6.12%	16.58%	1.72%	4.65%	18.86%	4.02%	-	-
Horiz. %	144.04%	153.43%	131.61%	129.39%	123.63%	104.02%	100.00%	-
NOSH	226,442	227,014	228,297	224,444	230,344	272,775	228,660	-0.16%
YoY %	-0.25%	-0.56%	1.72%	-2.56%	-15.56%	19.29%	-	-
Horiz. %	99.03%	99.28%	99.84%	98.16%	100.74%	119.29%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.73%	11.36%	-10.35%	2.15%	6.56%	7.68%	10.84%	-
YoY %	-5.55%	209.76%	-581.40%	-67.23%	-14.58%	-29.15%	-	-
Horiz. %	98.99%	104.80%	-95.48%	19.83%	60.52%	70.85%	100.00%	-
ROE	13.00%	15.76%	-6.48%	4.97%	8.59%	12.65%	20.36%	-
YoY %	-17.51%	343.21%	-230.38%	-42.14%	-32.09%	-37.87%	-	-
Horiz. %	63.85%	77.41%	-31.83%	24.41%	42.19%	62.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	63.48	63.55	32.60	42.86	33.81	37.90	41.35	7.40%
YoY %	-0.11%	94.94%	-23.94%	26.77%	-10.79%	-8.34%	-	-
Horiz. %	153.52%	153.69%	78.84%	103.65%	81.77%	91.66%	100.00%	-
EPS	4.16	5.36	-1.88	1.44	2.32	2.92	4.48	-1.22%
YoY %	-22.39%	385.11%	-230.56%	-37.93%	-20.55%	-34.82%	-	-
Horiz. %	92.86%	119.64%	-41.96%	32.14%	51.79%	65.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.32	0.34	0.29	0.29	0.27	0.23	0.22	6.44%
YoY %	-5.88%	17.24%	0.00%	7.41%	17.39%	4.55%	-	-
Horiz. %	145.45%	154.55%	131.82%	131.82%	122.73%	104.55%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 224,444
RPS	42.55	42.71	22.03	28.48	23.05	25.52	27.99	7.22%
YoY %	-0.37%	93.87%	-22.65%	23.56%	-9.68%	-8.82%	-	-
Horiz. %	152.02%	152.59%	78.71%	101.75%	82.35%	91.18%	100.00%	-
EPS	2.79	3.60	-1.27	0.96	1.58	1.96	3.03	-1.36%
YoY %	-22.50%	383.46%	-232.29%	-39.24%	-19.39%	-35.31%	-	-
Horiz. %	92.08%	118.81%	-41.91%	31.68%	52.15%	64.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2145	0.2285	0.196	0.1927	0.1841	0.1549	0.1489	6.26%
YoY %	-6.13%	16.58%	1.71%	4.67%	18.85%	4.03%	-	-
Horiz. %	144.06%	153.46%	131.63%	129.42%	123.64%	104.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.26	0.20	0.10	0.27	0.23	0.27	0.55	-
P/RPS	0.41	0.31	0.31	0.63	0.68	0.71	1.33	-17.80%
YoY %	32.26%	0.00%	-50.79%	-7.35%	-4.23%	-46.62%	-	-
Horiz. %	30.83%	23.31%	23.31%	47.37%	51.13%	53.38%	100.00%	-
P/EPS	6.25	3.73	-5.32	18.75	9.91	9.28	12.28	-10.64%
YoY %	67.56%	170.11%	-128.37%	89.20%	6.79%	-24.43%	-	-
Horiz. %	50.90%	30.37%	-43.32%	152.69%	80.70%	75.57%	100.00%	-
EY	16.00	26.80	-18.80	5.33	10.09	10.78	8.15	11.89%
YoY %	-40.30%	242.55%	-452.72%	-47.18%	-6.40%	32.27%	-	-
Horiz. %	196.32%	328.83%	-230.67%	65.40%	123.80%	132.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.81	0.59	0.34	0.93	0.85	1.17	2.50	-17.11%
YoY %	37.29%	73.53%	-63.44%	9.41%	-27.35%	-53.20%	-	-
Horiz. %	32.40%	23.60%	13.60%	37.20%	34.00%	46.80%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	30/11/09	26/11/08	29/11/07	29/11/06	21/11/05	23/11/04	-
Price	0.29	0.22	0.09	0.27	0.28	0.26	0.60	-
P/RPS	0.46	0.35	0.28	0.63	0.83	0.69	1.45	-17.40%
YoY %	31.43%	25.00%	-55.56%	-24.10%	20.29%	-52.41%	-	-
Horiz. %	31.72%	24.14%	19.31%	43.45%	57.24%	47.59%	100.00%	-
P/EPS	6.97	4.10	-4.79	18.75	12.07	8.94	13.39	-10.30%
YoY %	70.00%	185.59%	-125.55%	55.34%	35.01%	-33.23%	-	-
Horiz. %	52.05%	30.62%	-35.77%	140.03%	90.14%	66.77%	100.00%	-
EY	14.34	24.36	-20.89	5.33	8.29	11.19	7.47	11.47%
YoY %	-41.13%	216.61%	-491.93%	-35.71%	-25.92%	49.80%	-	-
Horiz. %	191.97%	326.10%	-279.65%	71.35%	110.98%	149.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	0.65	0.31	0.93	1.04	1.13	2.73	-16.72%
YoY %	40.00%	109.68%	-66.67%	-10.58%	-7.96%	-58.61%	-	-
Horiz. %	33.33%	23.81%	11.36%	34.07%	38.10%	41.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos