[AWC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 46.13%
YoY- -304.7%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 66,164 36,067 97,281 64,656 36,594 18,606 98,098 -23.03%
PBT 13,434 5,347 6,843 -1,172 -4,082 -1,874 -9,665 -
Tax -3,139 -1,251 -1,652 -1,251 -220 -51 -285 392.87%
NP 10,295 4,096 5,191 -2,423 -4,302 -1,925 -9,950 -
-
NP to SH 6,139 3,042 3,191 -1,177 -2,185 -1,073 -9,831 -
-
Tax Rate 23.37% 23.40% 24.14% - - - - -
Total Cost 55,869 31,971 92,090 67,079 40,896 20,531 108,048 -35.50%
-
Net Worth 65,694 77,185 59,002 65,640 63,729 66,206 68,036 -2.30%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 65,694 77,185 59,002 65,640 63,729 66,206 68,036 -2.30%
NOSH 226,531 227,014 226,934 226,346 227,604 228,297 226,787 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.56% 11.36% 5.34% -3.75% -11.76% -10.35% -10.14% -
ROE 9.34% 3.94% 5.41% -1.79% -3.43% -1.62% -14.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.21 15.89 42.87 28.57 16.08 8.15 43.26 -22.97%
EPS 2.71 1.34 1.40 -0.52 -0.96 -0.47 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.26 0.29 0.28 0.29 0.30 -2.22%
Adjusted Per Share Value based on latest NOSH - 229,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.59 10.68 28.80 19.14 10.83 5.51 29.04 -23.02%
EPS 1.82 0.90 0.94 -0.35 -0.65 -0.32 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.2285 0.1747 0.1943 0.1887 0.196 0.2014 -2.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.20 0.16 0.10 0.09 0.10 0.12 -
P/RPS 0.86 1.26 0.37 0.35 0.56 1.23 0.28 110.86%
P/EPS 9.23 14.93 11.38 -19.23 -9.38 -21.28 -2.77 -
EY 10.84 6.70 8.79 -5.20 -10.67 -4.70 -36.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.59 0.62 0.34 0.32 0.34 0.40 66.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 26/05/09 19/02/09 26/11/08 29/08/08 -
Price 0.28 0.22 0.21 0.13 0.11 0.09 0.14 -
P/RPS 0.96 1.38 0.49 0.46 0.68 1.10 0.32 107.59%
P/EPS 10.33 16.42 14.93 -25.00 -11.46 -19.15 -3.23 -
EY 9.68 6.09 6.70 -4.00 -8.73 -5.22 -30.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.65 0.81 0.45 0.39 0.31 0.47 61.88%

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