[AWC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -63.9%
YoY- 617.14%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,017 93,955 62,969 32,160 119,506 76,452 50,047 87.35%
PBT 12,824 10,539 9,129 3,860 13,753 889 518 754.44%
Tax -1,108 -1,371 -729 -462 -3,793 -1,065 -663 40.95%
NP 11,716 9,168 8,400 3,398 9,960 -176 -145 -
-
NP to SH 8,082 5,586 5,011 2,510 6,952 1,132 890 337.02%
-
Tax Rate 8.64% 13.01% 7.99% 11.97% 27.58% 119.80% 127.99% -
Total Cost 116,301 84,787 54,569 28,762 109,546 76,628 50,192 75.37%
-
Net Worth 91,532 85,591 85,773 81,405 79,195 72,447 73,025 16.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 91,532 85,591 85,773 81,405 79,195 72,447 73,025 16.30%
NOSH 225,449 225,241 225,720 226,126 225,628 226,400 228,205 -0.80%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.15% 9.76% 13.34% 10.57% 8.33% -0.23% -0.29% -
ROE 8.83% 6.53% 5.84% 3.08% 8.78% 1.56% 1.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.78 41.71 27.90 14.22 52.97 33.77 21.93 88.88%
EPS 3.59 2.48 2.22 1.11 3.09 0.50 0.39 341.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.38 0.38 0.36 0.351 0.32 0.32 17.24%
Adjusted Per Share Value based on latest NOSH - 226,126
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.90 27.82 18.64 9.52 35.38 22.64 14.82 87.33%
EPS 2.39 1.65 1.48 0.74 2.06 0.34 0.26 340.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.2534 0.254 0.241 0.2345 0.2145 0.2162 16.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.455 0.30 0.36 0.265 0.27 0.275 -
P/RPS 0.63 1.09 1.08 2.53 0.50 0.80 1.25 -36.74%
P/EPS 10.04 18.35 13.51 32.43 8.60 54.00 70.51 -72.82%
EY 9.96 5.45 7.40 3.08 11.63 1.85 1.42 267.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.20 0.79 1.00 0.75 0.84 0.86 2.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.295 0.40 0.335 0.355 0.295 0.265 0.285 -
P/RPS 0.52 0.96 1.20 2.50 0.56 0.78 1.30 -45.80%
P/EPS 8.23 16.13 15.09 31.98 9.57 53.00 73.08 -76.77%
EY 12.15 6.20 6.63 3.13 10.44 1.89 1.37 330.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.05 0.88 0.99 0.84 0.83 0.89 -12.40%

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