[AWC] YoY TTM Result on 31-Mar-2002 [#1]

Announcement Date
03-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 8.26%
YoY- -53.16%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 89,657 83,462 19,505 8,101 19,380 56,047 8.91%
PBT 11,610 14,764 2,756 -93,360 -60,954 -98,105 -
Tax -4,174 -3,828 -569 15,117 60,954 98,105 -
NP 7,436 10,936 2,187 -78,243 0 0 -
-
NP to SH 7,436 10,936 2,187 -93,360 -60,955 -98,064 -
-
Tax Rate 35.95% 25.93% 20.65% - - - -
Total Cost 82,221 72,526 17,318 86,344 19,380 56,047 7.21%
-
Net Worth 52,326 50,305 37,137 162,991 0 -78,806 -
Dividend
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 52,326 50,305 37,137 162,991 0 -78,806 -
NOSH 272,775 228,660 206,320 41,900 41,975 40,413 41.47%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.29% 13.10% 11.21% -965.84% 0.00% 0.00% -
ROE 14.21% 21.74% 5.89% -57.28% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 39.41 36.50 9.45 19.33 46.17 138.68 -20.43%
EPS 3.27 4.78 1.06 -222.82 -145.21 -242.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.18 3.89 0.00 -1.95 -
Adjusted Per Share Value based on latest NOSH - 41,900
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.77 24.92 5.82 2.42 5.79 16.73 8.91%
EPS 2.22 3.27 0.65 -27.87 -18.20 -29.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1502 0.1109 0.4866 0.00 -0.2353 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 31/03/00 -
Price 0.27 0.55 1.35 0.47 0.33 5.00 -
P/RPS 0.69 1.51 14.28 2.43 0.71 3.61 -25.96%
P/EPS 8.26 11.50 127.36 -0.21 -0.23 -2.06 -
EY 12.11 8.70 0.79 -474.08 -440.04 -48.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.50 7.50 0.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 21/11/05 23/11/04 - 31/05/02 17/07/01 - -
Price 0.26 0.60 0.00 0.47 0.41 0.00 -
P/RPS 0.66 1.64 0.00 2.43 0.89 0.00 -
P/EPS 7.95 12.55 0.00 -0.21 -0.28 0.00 -
EY 12.57 7.97 0.00 -474.08 -354.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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