[AWC] YoY 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- 861.15%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
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 36,067 18,606 24,048 19,470 21,555 23,635 19,505 10.77%
PBT 5,347 -1,874 1,201 1,785 2,375 3,381 2,756 11.66%
Tax -1,251 -51 -683 -508 -720 -820 -569 14.01%
NP 4,096 -1,925 518 1,277 1,655 2,561 2,187 11.01%
-
NP to SH 3,042 -1,073 808 1,336 1,655 2,561 2,187 5.64%
-
Tax Rate 23.40% - 56.87% 28.46% 30.32% 24.25% 20.65% -
Total Cost 31,971 20,531 23,530 18,193 19,900 21,074 17,318 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 3.94% -1.62% 1.24% 2.15% 3.16% 5.09% 5.89% -
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 15.89 8.15 10.71 8.45 9.47 10.34 9.45 9.03%
EPS 1.34 -0.47 0.36 0.58 0.73 1.12 1.06 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 10.68 5.51 7.12 5.76 6.38 7.00 5.77 10.79%
EPS 0.90 -0.32 0.24 0.40 0.49 0.76 0.65 5.56%
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 1.26 1.23 2.52 2.72 2.85 5.32 14.28 -33.25%
P/EPS 14.93 -21.28 75.00 39.66 37.12 49.11 127.36 -30.01%
EY 6.70 -4.70 1.33 2.52 2.69 2.04 0.79 42.75%
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 1.38 1.10 2.52 3.31 2.74 5.80 15.87 -33.41%
P/EPS 16.42 -19.15 75.00 48.28 35.74 53.57 141.51 -30.13%
EY 6.09 -5.22 1.33 2.07 2.80 1.87 0.71 43.02%
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