[AWC] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 103.57%
YoY- 119.32%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Revenue 88,151 88,327 85,542 42,083 5,243 4,728 17,225 34.51%
PBT 8,864 12,093 14,593 5,786 -84,385 -23,044 -62,625 -
Tax -4,002 -4,719 -4,034 -1,334 6,142 11,589 62,625 -
NP 4,862 7,374 10,559 4,452 -78,243 -11,455 0 -
-
NP to SH 4,260 7,374 10,559 4,452 -84,385 -23,044 -62,620 -
-
Tax Rate 45.15% 39.02% 27.64% 23.06% - - - -
Total Cost 83,289 80,953 74,983 37,631 83,486 16,183 17,225 33.13%
-
Net Worth 61,303 63,909 45,493 43,469 -209,646 -224,679 -141,878 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Div 2,316 - - - - - - -
Div Payout % 54.38% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Net Worth 61,303 63,909 45,493 43,469 -209,646 -224,679 -141,878 -
NOSH 227,049 228,249 227,469 228,787 40,946 41,607 41,975 35.87%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
NP Margin 5.52% 8.35% 12.34% 10.58% -1,492.33% -242.28% 0.00% -
ROE 6.95% 11.54% 23.21% 10.24% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 38.82 38.70 37.61 18.39 12.80 11.36 41.04 -1.00%
EPS 1.88 3.23 4.64 1.95 -206.09 -55.38 -149.18 -
DPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.20 0.19 -5.12 -5.40 -3.38 -
Adjusted Per Share Value based on latest NOSH - 228,787
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 26.09 26.15 25.32 12.46 1.55 1.40 5.10 34.50%
EPS 1.26 2.18 3.13 1.32 -24.98 -6.82 -18.54 -
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1892 0.1347 0.1287 -0.6206 -0.6651 -0.42 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/05/02 31/12/02 29/06/01 -
Price 0.27 0.22 0.56 1.52 0.47 0.47 0.29 -
P/RPS 0.70 0.57 1.49 8.26 3.67 4.14 0.71 -0.25%
P/EPS 14.39 6.81 12.06 78.11 -0.23 -0.85 -0.19 -
EY 6.95 14.68 8.29 1.28 -438.48 -117.84 -514.42 -
DY 3.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 2.80 8.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 27/02/07 24/02/06 02/02/05 - 03/09/02 27/03/03 30/08/01 -
Price 0.32 0.26 0.52 0.00 0.47 0.47 0.47 -
P/RPS 0.82 0.67 1.38 0.00 3.67 4.14 1.15 -5.95%
P/EPS 17.06 8.05 11.20 0.00 -0.23 -0.85 -0.32 -
EY 5.86 12.43 8.93 0.00 -438.48 -117.84 -317.41 -
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 2.60 0.00 0.00 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