[AWC] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[AWC] AWC BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -24.79%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 93,439 98,881 108,169 111,495 110,685 106,107 94,373 -0.65%
PBT -12,788 -9,713 4,389 9,067 11,627 12,211 10,373 -
Tax -547 -1,179 -1,873 -3,362 -3,592 -3,417 -4,157 -74.03%
NP -13,335 -10,892 2,516 5,705 8,035 8,794 6,216 -
-
NP to SH -12,461 -10,580 2,255 4,213 5,602 6,130 4,590 -
-
Tax Rate - - 42.67% 37.08% 30.89% 27.98% 40.08% -
Total Cost 106,774 109,773 105,653 105,790 102,650 97,313 88,157 13.58%
-
Net Worth 66,206 54,419 66,119 65,088 65,088 65,798 63,736 2.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - 2,316 -
Div Payout % - - - - - - 50.47% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 66,206 54,419 66,119 65,088 65,088 65,798 63,736 2.56%
NOSH 228,297 226,747 227,999 224,444 224,444 226,891 227,631 0.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -14.27% -11.02% 2.33% 5.12% 7.26% 8.29% 6.59% -
ROE -18.82% -19.44% 3.41% 6.47% 8.61% 9.32% 7.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.93 43.61 47.44 49.68 49.32 46.77 41.46 -0.85%
EPS -5.46 -4.67 0.99 1.88 2.50 2.70 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.29 0.24 0.29 0.29 0.29 0.29 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 224,444
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.67 29.28 32.03 33.01 32.77 31.42 27.94 -0.64%
EPS -3.69 -3.13 0.67 1.25 1.66 1.81 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.196 0.1611 0.1958 0.1927 0.1927 0.1948 0.1887 2.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.12 0.17 0.25 0.27 0.31 0.31 -
P/RPS 0.24 0.28 0.36 0.50 0.55 0.66 0.75 -53.11%
P/EPS -1.83 -2.57 17.19 13.32 10.82 11.47 15.37 -
EY -54.58 -38.88 5.82 7.51 9.24 8.72 6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.34 0.50 0.59 0.86 0.93 1.07 1.11 -54.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 28/05/08 28/02/08 29/11/07 21/08/07 22/05/07 -
Price 0.09 0.14 0.15 0.19 0.27 0.25 0.28 -
P/RPS 0.22 0.32 0.32 0.38 0.55 0.53 0.68 -52.77%
P/EPS -1.65 -3.00 15.17 10.12 10.82 9.25 13.89 -
EY -60.65 -33.33 6.59 9.88 9.24 10.81 7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.31 0.58 0.52 0.66 0.93 0.86 1.00 -54.09%

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