[AWC] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -27.87%
YoY- 77.36%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 44,896 48,293 42,083 4,728 10,300 20,973 19,478 -0.88%
PBT 5,717 6,241 5,786 -23,044 -28,970 -25,570 -45,121 -
Tax -1,670 -1,792 -1,334 0 28,970 -6 -35 -4.04%
NP 4,047 4,449 4,452 -23,044 0 -25,576 -45,156 -
-
NP to SH 3,481 4,449 4,452 -23,044 -28,970 -25,576 -45,156 -
-
Tax Rate 29.21% 28.71% 23.06% - - - - -
Total Cost 40,849 43,844 37,631 27,772 10,300 46,549 64,634 0.49%
-
Net Worth 63,704 45,630 41,464 -224,616 -141,878 -84,847 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 63,704 45,630 41,464 -224,616 -141,878 -84,847 0 -100.00%
NOSH 227,516 228,153 218,235 41,595 41,975 40,596 39,961 -1.84%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.01% 9.21% 10.58% -487.39% 0.00% -121.95% -231.83% -
ROE 5.46% 9.75% 10.74% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 19.73 21.17 19.28 11.37 24.54 51.66 48.74 0.97%
EPS 1.53 1.95 2.04 -55.40 0.00 -63.00 -113.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.20 0.19 -5.40 -3.38 -2.09 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 41,607
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 13.29 14.30 12.46 1.40 3.05 6.21 5.77 -0.88%
EPS 1.03 1.32 1.32 -6.82 -8.58 -7.57 -13.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1351 0.1227 -0.6649 -0.42 -0.2512 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 29/06/01 30/06/00 - -
Price 0.22 0.56 1.52 0.47 0.29 2.70 0.00 -
P/RPS 1.11 2.65 7.88 0.00 1.18 5.23 0.00 -100.00%
P/EPS 14.38 28.72 74.51 0.00 -0.42 -4.29 0.00 -100.00%
EY 6.95 3.48 1.34 0.00 -237.99 -23.33 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.80 8.00 11.75 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/02/06 02/02/05 27/02/04 27/03/03 30/08/01 29/08/00 - -
Price 0.26 0.52 1.44 0.47 0.47 2.29 0.00 -
P/RPS 1.32 2.46 7.47 0.00 1.92 4.43 0.00 -100.00%
P/EPS 16.99 26.67 70.59 0.00 -0.68 -3.63 0.00 -100.00%
EY 5.88 3.75 1.42 0.00 -146.84 -27.51 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.60 7.58 11.75 0.00 0.00 0.00 -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
Post a Comment