[AWC] YoY Annualized 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- -3.02%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Revenue 96,192 77,880 86,220 94,540 78,020 7,188 6,065 73.75%
PBT 4,804 7,140 9,500 13,524 11,024 -21,788 -24,029 -
Tax -2,732 -2,032 -2,880 -3,280 -2,276 0 0 -
NP 2,072 5,108 6,620 10,244 8,748 -21,788 -24,029 -
-
NP to SH 3,232 5,344 6,620 10,244 8,748 -21,788 -24,029 -
-
Tax Rate 56.87% 28.46% 30.32% 24.25% 20.65% - - -
Total Cost 94,120 72,772 79,600 84,296 69,272 28,976 30,094 25.59%
-
Net Worth 65,088 62,193 52,326 50,305 37,137 162,991 -220,874 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Net Worth 65,088 62,193 52,326 50,305 37,137 162,991 -220,874 -
NOSH 224,444 230,344 272,775 228,660 206,320 41,900 41,911 39.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
NP Margin 2.15% 6.56% 7.68% 10.84% 11.21% -303.12% -396.18% -
ROE 4.97% 8.59% 12.65% 20.36% 23.56% -13.37% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
RPS 42.86 33.81 37.90 41.35 37.81 17.16 14.47 24.24%
EPS 1.44 2.32 2.92 4.48 4.24 -52.40 -57.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.23 0.22 0.18 3.89 -5.27 -
Adjusted Per Share Value based on latest NOSH - 228,660
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
RPS 28.48 23.05 25.52 27.99 23.10 2.13 1.80 73.66%
EPS 0.96 1.58 1.96 3.03 2.59 -6.45 -7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1927 0.1841 0.1549 0.1489 0.1099 0.4825 -0.6538 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/09/02 -
Price 0.27 0.23 0.27 0.55 1.35 0.47 0.47 -
P/RPS 0.63 0.68 0.71 1.33 3.57 2.74 0.00 -
P/EPS 18.75 9.91 9.28 12.28 31.84 -0.90 0.00 -
EY 5.33 10.09 10.78 8.15 3.14 -110.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 1.17 2.50 7.50 0.12 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 CAGR
Date 29/11/07 29/11/06 21/11/05 23/11/04 21/11/03 31/05/02 29/11/02 -
Price 0.27 0.28 0.26 0.60 1.50 0.47 0.47 -
P/RPS 0.63 0.83 0.69 1.45 3.97 2.74 0.00 -
P/EPS 18.75 12.07 8.94 13.39 35.38 -0.90 0.00 -
EY 5.33 8.29 11.19 7.47 2.83 -110.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 1.13 2.73 8.33 0.12 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