[AWC] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 281.32%
YoY- 383.5%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 101,680 103,676 143,748 144,268 74,424 96,192 77,880 4.54%
PBT -13,148 6,952 17,096 21,388 -7,496 4,804 7,140 -
Tax -224 -576 -1,672 -5,004 -204 -2,732 -2,032 -30.73%
NP -13,372 6,376 15,424 16,384 -7,700 2,072 5,108 -
-
NP to SH -12,252 2,900 9,420 12,168 -4,292 3,232 5,344 -
-
Tax Rate - 8.29% 9.78% 23.40% - 56.87% 28.46% -
Total Cost 115,052 97,300 128,324 127,884 82,124 94,120 72,772 7.92%
-
Net Worth 69,818 72,499 72,461 77,185 66,206 65,088 62,193 1.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,513 13,593 - - - - - -
Div Payout % 0.00% 468.75% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 69,818 72,499 72,461 77,185 66,206 65,088 62,193 1.94%
NOSH 225,220 226,562 226,442 227,014 228,297 224,444 230,344 -0.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -13.15% 6.15% 10.73% 11.36% -10.35% 2.15% 6.56% -
ROE -17.55% 4.00% 13.00% 15.76% -6.48% 4.97% 8.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.15 45.76 63.48 63.55 32.60 42.86 33.81 4.93%
EPS -5.44 1.28 4.16 5.36 -1.88 1.44 2.32 -
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.34 0.29 0.29 0.27 2.32%
Adjusted Per Share Value based on latest NOSH - 227,014
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.11 30.70 42.56 42.72 22.04 28.48 23.06 4.54%
EPS -3.63 0.86 2.79 3.60 -1.27 0.96 1.58 -
DPS 4.00 4.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.2147 0.2145 0.2285 0.196 0.1927 0.1841 1.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.21 0.26 0.20 0.10 0.27 0.23 -
P/RPS 0.51 0.46 0.41 0.31 0.31 0.63 0.68 -4.67%
P/EPS -4.23 16.41 6.25 3.73 -5.32 18.75 9.91 -
EY -23.65 6.10 16.00 26.80 -18.80 5.33 10.09 -
DY 26.09 28.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.81 0.59 0.34 0.93 0.85 -2.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 30/11/09 26/11/08 29/11/07 29/11/06 -
Price 0.24 0.25 0.29 0.22 0.09 0.27 0.28 -
P/RPS 0.53 0.55 0.46 0.35 0.28 0.63 0.83 -7.19%
P/EPS -4.41 19.53 6.97 4.10 -4.79 18.75 12.07 -
EY -22.67 5.12 14.34 24.36 -20.89 5.33 8.29 -
DY 25.00 24.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 0.91 0.65 0.31 0.93 1.04 -4.88%

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