[AWC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 44.25%
YoY- -44.67%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,919 153,386 103,577 68,677 35,937 184,754 117,705 -63.50%
PBT 1,738 16,390 9,402 6,062 4,274 27,082 19,536 -80.04%
Tax -144 -2,679 -998 -695 -418 -4,973 -3,920 -88.92%
NP 1,594 13,711 8,404 5,367 3,856 22,109 15,616 -78.12%
-
NP to SH 725 8,249 4,778 3,397 2,355 11,819 8,528 -80.63%
-
Tax Rate 8.29% 16.35% 10.61% 11.46% 9.78% 18.36% 20.07% -
Total Cost 24,325 139,675 95,173 63,310 32,081 162,645 102,089 -61.53%
-
Net Worth 72,499 67,614 70,198 70,204 72,461 70,130 65,599 6.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,398 4,507 2,264 2,264 - - - -
Div Payout % 468.75% 54.64% 47.39% 66.67% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 72,499 67,614 70,198 70,204 72,461 70,130 65,599 6.88%
NOSH 226,562 272,783 226,445 226,466 226,442 226,228 226,206 0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.15% 8.94% 8.11% 7.81% 10.73% 11.97% 13.27% -
ROE 1.00% 12.20% 6.81% 4.84% 3.25% 16.85% 13.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.44 68.06 45.74 30.33 15.87 81.67 52.03 -63.53%
EPS 0.32 3.66 2.11 1.50 1.04 5.22 3.77 -80.65%
DPS 1.50 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.31 0.31 0.32 0.31 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 226,521
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.67 45.41 30.67 20.33 10.64 54.70 34.85 -63.51%
EPS 0.21 2.44 1.41 1.01 0.70 3.50 2.52 -80.89%
DPS 1.01 1.33 0.67 0.67 0.00 0.00 0.00 -
NAPS 0.2147 0.2002 0.2078 0.2079 0.2145 0.2076 0.1942 6.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.26 0.26 0.28 0.26 0.25 0.28 -
P/RPS 1.84 0.38 0.57 0.92 1.64 0.31 0.54 126.26%
P/EPS 65.63 7.09 12.32 18.67 25.00 4.79 7.43 326.74%
EY 1.52 14.10 8.12 5.36 4.00 20.90 13.46 -76.60%
DY 7.14 7.69 3.85 3.57 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 0.84 0.90 0.81 0.81 0.97 -22.62%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 22/02/11 29/11/10 26/08/10 26/05/10 -
Price 0.25 0.22 0.26 0.26 0.29 0.26 0.25 -
P/RPS 2.19 0.32 0.57 0.86 1.83 0.32 0.48 174.83%
P/EPS 78.13 6.00 12.32 17.33 27.88 4.98 6.63 417.07%
EY 1.28 16.67 8.12 5.77 3.59 20.09 15.08 -80.65%
DY 6.00 9.09 3.85 3.85 0.00 0.00 0.00 -
P/NAPS 0.78 0.69 0.84 0.84 0.91 0.84 0.86 -6.29%

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