[AWC] YoY TTM 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- -6.35%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 121,398 93,439 110,685 84,477 89,657 83,462 19,505 35.58%
PBT 14,811 -12,788 11,627 9,607 11,610 14,764 2,756 32.31%
Tax -3,174 -547 -3,592 -4,965 -4,174 -3,828 -569 33.13%
NP 11,637 -13,335 8,035 4,642 7,436 10,936 2,187 32.09%
-
NP to SH 7,224 -12,461 5,602 4,701 7,436 10,936 2,187 22.01%
-
Tax Rate 21.43% - 30.89% 51.68% 35.95% 25.93% 20.65% -
Total Cost 109,761 106,774 102,650 79,835 82,221 72,526 17,318 35.99%
-
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 - - - 2,316 - - - -
Div Payout % - - - 49.28% - - - -
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 9.59% -14.27% 7.26% 5.49% 8.29% 13.10% 11.21% -
ROE 9.36% -18.82% 8.61% 7.56% 14.21% 21.74% 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 53.48 40.93 49.32 36.67 39.41 36.50 9.45 33.45%
EPS 3.18 -5.46 2.50 2.04 3.27 4.78 1.06 20.07%
DPS 0.00 0.00 0.00 1.00 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 35.94 27.66 32.77 25.01 26.54 24.71 5.77 35.60%
EPS 2.14 -3.69 1.66 1.39 2.20 3.24 0.65 21.94%
DPS 0.00 0.00 0.00 0.69 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 0.37 0.24 0.55 0.63 0.69 1.51 14.28 -45.57%
P/EPS 6.29 -1.83 10.82 11.27 8.26 11.50 127.36 -39.40%
EY 15.91 -54.58 9.24 8.87 12.11 8.70 0.79 64.87%
DY 0.00 0.00 0.00 4.35 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 - -
Price 0.22 0.09 0.27 0.28 0.26 0.60 0.00 -
P/RPS 0.41 0.22 0.55 0.76 0.66 1.64 0.00 -
P/EPS 6.91 -1.65 10.82 13.72 7.95 12.55 0.00 -
EY 14.46 -60.65 9.24 7.29 12.57 7.97 0.00 -
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.65 0.31 0.93 1.04 1.13 2.73 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