[AWC] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 3.57%
YoY- 145.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 23,635 13,533 23,716 22,578 19,505 0 23 9955.39%
PBT 3,381 3,829 4,524 3,030 2,756 0 -4,402 -
Tax -820 -942 -1,301 -765 -569 0 0 -
NP 2,561 2,887 3,223 2,265 2,187 0 -4,402 -
-
NP to SH 2,561 2,887 3,223 2,265 2,187 0 -4,402 -
-
Tax Rate 24.25% 24.60% 28.76% 25.25% 20.65% - - -
Total Cost 21,074 10,646 20,493 20,313 17,318 0 4,425 182.26%
-
Net Worth 50,305 48,116 45,716 43,469 37,137 1,664 -264,203 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 50,305 48,116 45,716 43,469 37,137 1,664 -264,203 -
NOSH 228,660 229,126 228,581 228,787 206,320 41,606 41,606 210.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.84% 21.33% 13.59% 10.03% 11.21% 0.00% -19,139.13% -
ROE 5.09% 6.00% 7.05% 5.21% 5.89% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.34 5.91 10.38 9.87 9.45 0.00 0.06 2967.88%
EPS 1.12 1.26 1.41 0.99 1.06 0.00 -10.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.19 0.18 0.04 -6.35 -
Adjusted Per Share Value based on latest NOSH - 228,787
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.00 4.01 7.02 6.68 5.77 0.00 0.01 7690.21%
EPS 0.76 0.85 0.95 0.67 0.65 0.00 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1424 0.1353 0.1287 0.1099 0.0049 -0.7821 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.55 0.69 1.27 1.52 1.35 0.47 0.47 -
P/RPS 5.32 11.68 12.24 15.40 14.28 0.00 0.00 -
P/EPS 49.11 54.76 90.07 153.54 127.36 0.00 0.00 -
EY 2.04 1.83 1.11 0.65 0.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.29 6.35 8.00 7.50 11.75 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 19/05/04 27/02/04 21/11/03 - 19/06/03 -
Price 0.60 0.58 0.92 1.44 1.50 0.00 0.47 -
P/RPS 5.80 9.82 8.87 14.59 15.87 0.00 0.00 -
P/EPS 53.57 46.03 65.25 145.45 141.51 0.00 0.00 -
EY 1.87 2.17 1.53 0.69 0.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.76 4.60 7.58 8.33 0.00 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