[AWC] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -11.29%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,721 21,723 24,658 23,635 13,533 23,716 22,578 -2.54%
PBT 3,310 3,047 2,859 3,381 3,829 4,524 3,030 6.07%
Tax -900 -1,564 -971 -820 -942 -1,301 -765 11.45%
NP 2,410 1,483 1,888 2,561 2,887 3,223 2,265 4.22%
-
NP to SH 2,410 1,483 1,888 2,561 2,887 3,223 2,265 4.22%
-
Tax Rate 27.19% 51.33% 33.96% 24.25% 24.60% 28.76% 25.25% -
Total Cost 19,311 20,240 22,770 21,074 10,646 20,493 20,313 -3.31%
-
Net Worth 50,018 47,912 45,493 50,305 48,116 45,716 43,469 9.81%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,018 47,912 45,493 50,305 48,116 45,716 43,469 9.81%
NOSH 227,358 228,153 227,469 228,660 229,126 228,581 228,787 -0.41%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.10% 6.83% 7.66% 10.84% 21.33% 13.59% 10.03% -
ROE 4.82% 3.10% 4.15% 5.09% 6.00% 7.05% 5.21% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.55 9.52 10.84 10.34 5.91 10.38 9.87 -2.17%
EPS 1.06 0.65 0.83 1.12 1.26 1.41 0.99 4.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.22 0.21 0.20 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 228,660
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.43 6.43 7.30 7.00 4.01 7.02 6.68 -2.51%
EPS 0.71 0.44 0.56 0.76 0.85 0.95 0.67 3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1419 0.1347 0.1489 0.1425 0.1354 0.1287 9.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.27 0.37 0.56 0.55 0.69 1.27 1.52 -
P/RPS 2.83 3.89 5.17 5.32 11.68 12.24 15.40 -67.71%
P/EPS 25.47 56.92 67.47 49.11 54.76 90.07 153.54 -69.84%
EY 3.93 1.76 1.48 2.04 1.83 1.11 0.65 232.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.76 2.80 2.50 3.29 6.35 8.00 -71.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 24/05/05 02/02/05 23/11/04 26/08/04 19/05/04 27/02/04 -
Price 0.28 0.28 0.52 0.60 0.58 0.92 1.44 -
P/RPS 2.93 2.94 4.80 5.80 9.82 8.87 14.59 -65.74%
P/EPS 26.42 43.08 62.65 53.57 46.03 65.25 145.45 -67.95%
EY 3.79 2.32 1.60 1.87 2.17 1.53 0.69 211.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.33 2.60 2.73 2.76 4.60 7.58 -69.64%

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