[AWC] QoQ Cumulative Quarter 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- 72.42%
YoY- 274.38%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 48,293 23,635 79,361 65,800 42,083 19,505 0 -
PBT 6,241 3,381 14,139 10,310 5,786 2,756 0 -
Tax -1,792 -820 -3,576 -2,634 -1,334 -569 0 -
NP 4,449 2,561 10,563 7,676 4,452 2,187 0 -
-
NP to SH 4,449 2,561 10,563 7,676 4,452 2,187 0 -
-
Tax Rate 28.71% 24.25% 25.29% 25.55% 23.06% 20.65% - -
Total Cost 43,844 21,074 68,798 58,124 37,631 17,318 0 -
-
Net Worth 45,630 50,305 46,897 44,369 41,464 37,137 1,664 800.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 45,630 50,305 46,897 44,369 41,464 37,137 1,664 800.27%
NOSH 228,153 228,660 223,319 221,849 218,235 206,320 41,606 209.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.21% 10.84% 13.31% 11.67% 10.58% 11.21% 0.00% -
ROE 9.75% 5.09% 22.52% 17.30% 10.74% 5.89% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.17 10.34 35.54 29.66 19.28 9.45 0.00 -
EPS 1.95 1.12 4.73 3.46 2.04 1.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.21 0.20 0.19 0.18 0.04 190.97%
Adjusted Per Share Value based on latest NOSH - 228,581
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.30 7.00 23.50 19.48 12.46 5.78 0.00 -
EPS 1.32 0.76 3.13 2.27 1.32 0.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1351 0.1489 0.1389 0.1314 0.1228 0.11 0.0049 803.52%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.56 0.55 0.69 1.27 1.52 1.35 0.47 -
P/RPS 2.65 5.32 1.94 4.28 7.88 14.28 0.00 -
P/EPS 28.72 49.11 14.59 36.71 74.51 127.36 0.00 -
EY 3.48 2.04 6.86 2.72 1.34 0.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.50 3.29 6.35 8.00 7.50 11.75 -61.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 02/02/05 23/11/04 26/08/04 19/05/04 27/02/04 21/11/03 - -
Price 0.52 0.60 0.58 0.92 1.44 1.50 0.00 -
P/RPS 2.46 5.80 1.63 3.10 7.47 15.87 0.00 -
P/EPS 26.67 53.57 12.26 26.59 70.59 141.51 0.00 -
EY 3.75 1.87 8.16 3.76 1.42 0.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.73 2.76 4.60 7.58 8.33 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