[AWC] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -50.25%
YoY- -69.73%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 137,354 132,328 73,188 103,720 88,696 89,792 96,586 6.04%
PBT 12,124 26,868 -8,164 2,480 8,638 11,434 12,482 -0.48%
Tax -1,390 -6,278 -440 -2,010 -2,122 -3,340 -3,584 -14.59%
NP 10,734 20,590 -8,604 470 6,516 8,094 8,898 3.17%
-
NP to SH 6,794 12,278 -4,370 1,608 5,312 6,962 8,898 -4.39%
-
Tax Rate 11.46% 23.37% - 81.05% 24.57% 29.21% 28.71% -
Total Cost 126,620 111,738 81,792 103,250 82,180 81,698 87,688 6.31%
-
Net Worth 70,204 65,694 63,729 66,617 61,820 63,704 45,630 7.44%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,529 - - - - - - -
Div Payout % 66.67% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 70,204 65,694 63,729 66,617 61,820 63,704 45,630 7.44%
NOSH 226,466 226,531 227,604 229,714 228,965 227,516 228,153 -0.12%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.81% 15.56% -11.76% 0.45% 7.35% 9.01% 9.21% -
ROE 9.68% 18.69% -6.86% 2.41% 8.59% 10.93% 19.50% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 60.65 58.41 32.16 45.15 38.74 39.47 42.33 6.17%
EPS 3.00 5.42 -1.92 0.70 2.32 3.06 3.90 -4.27%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.28 0.29 0.27 0.28 0.20 7.57%
Adjusted Per Share Value based on latest NOSH - 224,444
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.66 39.17 21.67 30.70 26.26 26.58 28.59 6.04%
EPS 2.01 3.63 -1.29 0.48 1.57 2.06 2.63 -4.37%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2078 0.1945 0.1887 0.1972 0.183 0.1886 0.1351 7.43%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.28 0.25 0.09 0.25 0.27 0.22 0.56 -
P/RPS 0.46 0.43 0.28 0.55 0.70 0.56 1.32 -16.10%
P/EPS 9.33 4.61 -4.69 35.71 11.64 7.19 14.36 -6.93%
EY 10.71 21.68 -21.33 2.80 8.59 13.91 6.96 7.44%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.32 0.86 1.00 0.79 2.80 -17.22%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 24/02/10 19/02/09 28/02/08 27/02/07 24/02/06 02/02/05 -
Price 0.26 0.28 0.11 0.19 0.32 0.26 0.52 -
P/RPS 0.43 0.48 0.34 0.42 0.83 0.66 1.23 -16.06%
P/EPS 8.67 5.17 -5.73 27.14 13.79 8.50 13.33 -6.91%
EY 11.54 19.36 -17.45 3.68 7.25 11.77 7.50 7.44%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.39 0.66 1.19 0.93 2.60 -17.15%

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