[AWC] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 98.8%
YoY- -23.7%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 66,164 36,594 51,860 44,348 44,896 48,293 42,083 7.82%
PBT 13,434 -4,082 1,240 4,319 5,717 6,241 5,786 15.05%
Tax -3,139 -220 -1,005 -1,061 -1,670 -1,792 -1,334 15.31%
NP 10,295 -4,302 235 3,258 4,047 4,449 4,452 14.98%
-
NP to SH 6,139 -2,185 804 2,656 3,481 4,449 4,452 5.49%
-
Tax Rate 23.37% - 81.05% 24.57% 29.21% 28.71% 23.06% -
Total Cost 55,869 40,896 51,625 41,090 40,849 43,844 37,631 6.80%
-
Net Worth 65,694 63,729 66,617 61,820 63,704 45,630 41,464 7.96%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 65,694 63,729 66,617 61,820 63,704 45,630 41,464 7.96%
NOSH 226,531 227,604 229,714 228,965 227,516 228,153 218,235 0.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.56% -11.76% 0.45% 7.35% 9.01% 9.21% 10.58% -
ROE 9.34% -3.43% 1.21% 4.30% 5.46% 9.75% 10.74% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 29.21 16.08 22.58 19.37 19.73 21.17 19.28 7.16%
EPS 2.71 -0.96 0.35 1.16 1.53 1.95 2.04 4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.29 0.27 0.28 0.20 0.19 7.29%
Adjusted Per Share Value based on latest NOSH - 227,049
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.75 10.93 15.48 13.24 13.40 14.42 12.56 7.82%
EPS 1.83 -0.65 0.24 0.79 1.04 1.33 1.33 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.1903 0.1989 0.1846 0.1902 0.1362 0.1238 7.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.25 0.09 0.25 0.27 0.22 0.56 1.52 -
P/RPS 0.86 0.56 1.11 1.39 1.11 2.65 7.88 -30.84%
P/EPS 9.23 -9.38 71.43 23.28 14.38 28.72 74.51 -29.37%
EY 10.84 -10.67 1.40 4.30 6.95 3.48 1.34 41.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.32 0.86 1.00 0.79 2.80 8.00 -31.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 28/02/08 27/02/07 24/02/06 02/02/05 27/02/04 -
Price 0.28 0.11 0.19 0.32 0.26 0.52 1.44 -
P/RPS 0.96 0.68 0.84 1.65 1.32 2.46 7.47 -28.93%
P/EPS 10.33 -11.46 54.29 27.59 16.99 26.67 70.59 -27.38%
EY 9.68 -8.73 1.84 3.62 5.88 3.75 1.42 37.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.39 0.66 1.19 0.93 2.60 7.58 -28.98%

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