[AWC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[AWC] AWC BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 11.47%
YoY- 393.46%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 98,005 37,812 128,017 93,955 62,969 32,160 119,506 -12.35%
PBT 9,275 2,129 12,824 10,539 9,129 3,860 13,753 -23.04%
Tax -2,152 -415 -1,108 -1,371 -729 -462 -3,793 -31.39%
NP 7,123 1,714 11,716 9,168 8,400 3,398 9,960 -19.97%
-
NP to SH 5,001 1,254 8,082 5,586 5,011 2,510 6,952 -19.66%
-
Tax Rate 23.20% 19.49% 8.64% 13.01% 7.99% 11.97% 27.58% -
Total Cost 90,882 36,098 116,301 84,787 54,569 28,762 109,546 -11.67%
-
Net Worth 104,107 93,826 91,532 85,591 85,773 81,405 79,195 19.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 104,107 93,826 91,532 85,591 85,773 81,405 79,195 19.94%
NOSH 240,432 223,928 225,449 225,241 225,720 226,126 225,628 4.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.27% 4.53% 9.15% 9.76% 13.34% 10.57% 8.33% -
ROE 4.80% 1.34% 8.83% 6.53% 5.84% 3.08% 8.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.76 16.89 56.78 41.71 27.90 14.22 52.97 -15.98%
EPS 2.08 0.56 3.59 2.48 2.22 1.11 3.09 -23.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.419 0.406 0.38 0.38 0.36 0.351 14.97%
Adjusted Per Share Value based on latest NOSH - 221,153
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.02 11.20 37.90 27.82 18.64 9.52 35.38 -12.34%
EPS 1.48 0.37 2.39 1.65 1.48 0.74 2.06 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.2778 0.271 0.2534 0.254 0.241 0.2345 19.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.39 0.39 0.36 0.455 0.30 0.36 0.265 -
P/RPS 0.96 2.31 0.63 1.09 1.08 2.53 0.50 54.29%
P/EPS 18.75 69.64 10.04 18.35 13.51 32.43 8.60 67.90%
EY 5.33 1.44 9.96 5.45 7.40 3.08 11.63 -40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 0.89 1.20 0.79 1.00 0.75 12.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 -
Price 0.435 0.41 0.295 0.40 0.335 0.355 0.295 -
P/RPS 1.07 2.43 0.52 0.96 1.20 2.50 0.56 53.79%
P/EPS 20.91 73.21 8.23 16.13 15.09 31.98 9.57 68.14%
EY 4.78 1.37 12.15 6.20 6.63 3.13 10.44 -40.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.73 1.05 0.88 0.99 0.84 12.29%

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