[AWC] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 72.39%
YoY- 134.89%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Revenue 94,373 87,564 83,549 65,799 2,954 14,297 40,612 13.84%
PBT 10,373 11,617 13,116 10,310 -21,999 -56,057 -99,683 -
Tax -4,157 -4,326 -4,297 -2,635 6,142 47,483 99,683 -
NP 6,216 7,291 8,819 7,675 -15,857 -8,574 0 -
-
NP to SH 4,590 7,291 8,819 7,675 -21,999 -56,052 -99,648 -
-
Tax Rate 40.08% 37.24% 32.76% 25.56% - - - -
Total Cost 88,157 80,273 74,730 58,124 18,811 22,871 40,612 12.66%
-
Net Worth 63,736 58,709 47,912 45,716 -264,203 -146,166 -100,946 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Div 2,316 - - - - - - -
Div Payout % 50.47% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Net Worth 63,736 58,709 47,912 45,716 -264,203 -146,166 -100,946 -
NOSH 227,631 225,806 228,153 228,581 41,606 40,828 42,061 29.65%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
NP Margin 6.59% 8.33% 10.56% 11.66% -536.80% -59.97% 0.00% -
ROE 7.20% 12.42% 18.41% 16.79% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 41.46 38.78 36.62 28.79 7.10 35.02 96.55 -12.19%
EPS 2.02 3.23 3.87 3.36 -52.87 -137.29 -236.91 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.21 0.20 -6.35 -3.58 -2.40 -
Adjusted Per Share Value based on latest NOSH - 228,581
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 28.18 26.14 24.94 19.65 0.88 4.27 12.13 13.84%
EPS 1.37 2.18 2.63 2.29 -6.57 -16.74 -29.75 -
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1903 0.1753 0.143 0.1365 -0.7888 -0.4364 -0.3014 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 29/09/00 -
Price 0.31 0.28 0.37 1.27 0.47 0.47 2.10 -
P/RPS 0.75 0.72 1.01 4.41 6.62 1.34 2.17 -15.07%
P/EPS 15.37 8.67 9.57 37.82 -0.89 -0.34 -0.89 -
EY 6.50 11.53 10.45 2.64 -112.50 -292.10 -112.82 -
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 1.76 6.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 22/05/07 29/05/06 24/05/05 - 19/06/03 29/11/01 29/11/00 -
Price 0.28 0.27 0.28 0.00 0.47 0.47 1.48 -
P/RPS 0.68 0.70 0.76 0.00 6.62 1.34 1.53 -11.72%
P/EPS 13.89 8.36 7.24 0.00 -0.89 -0.34 -0.62 -
EY 7.20 11.96 13.80 0.00 -112.50 -292.10 -160.08 -
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.04 1.33 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