[AWC] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ--%
YoY- 108.58%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Revenue 84,477 89,657 83,462 19,505 8,101 5,595 19,380 30.66%
PBT 9,607 11,610 14,764 2,756 -93,360 -25,503 -60,954 -
Tax -4,965 -4,174 -3,828 -569 15,117 19,070 60,954 -
NP 4,642 7,436 10,936 2,187 -78,243 -6,433 0 -
-
NP to SH 4,701 7,436 10,936 2,187 -93,360 -25,503 -60,955 -
-
Tax Rate 51.68% 35.95% 25.93% 20.65% - - - -
Total Cost 79,835 82,221 72,526 17,318 86,344 12,028 19,380 29.33%
-
Net Worth 62,193 52,326 50,305 37,137 162,991 -226,012 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Div 2,316 - - - - - - -
Div Payout % 49.28% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Net Worth 62,193 52,326 50,305 37,137 162,991 -226,012 0 -
NOSH 230,344 272,775 228,660 206,320 41,900 42,886 41,975 36.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
NP Margin 5.49% 8.29% 13.10% 11.21% -965.84% -114.98% 0.00% -
ROE 7.56% 14.21% 21.74% 5.89% -57.28% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 36.67 39.41 36.50 9.45 19.33 13.05 46.17 -4.09%
EPS 2.04 3.27 4.78 1.06 -222.82 -59.47 -145.21 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.23 0.22 0.18 3.89 -5.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 206,320
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 25.01 26.54 24.71 5.77 2.40 1.66 5.74 30.65%
EPS 1.39 2.20 3.24 0.65 -27.64 -7.55 -18.04 -
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1549 0.1489 0.1099 0.4825 -0.669 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/09/02 30/03/01 -
Price 0.23 0.27 0.55 1.35 0.47 0.47 0.33 -
P/RPS 0.63 0.69 1.51 14.28 2.43 3.60 0.71 -2.14%
P/EPS 11.27 8.26 11.50 127.36 -0.21 -0.79 -0.23 -
EY 8.87 12.11 8.70 0.79 -474.08 -126.52 -440.04 -
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.17 2.50 7.50 0.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 29/11/06 21/11/05 23/11/04 - 31/05/02 29/11/02 17/07/01 -
Price 0.28 0.26 0.60 0.00 0.47 0.47 0.41 -
P/RPS 0.76 0.66 1.64 0.00 2.43 3.60 0.89 -2.82%
P/EPS 13.72 7.95 12.55 0.00 -0.21 -0.79 -0.28 -
EY 7.29 12.57 7.97 0.00 -474.08 -126.52 -354.18 -
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 2.73 0.00 0.12 0.00 0.00 -

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