[AWC] YoY Annualized 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- 1.78%
YoY- 138.64%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Revenue 88,696 89,792 96,586 84,166 6,664 4,728 20,600 30.35%
PBT 8,638 11,434 12,482 11,572 -23,178 -23,044 -57,940 -
Tax -2,122 -3,340 -3,584 -2,668 23,178 0 57,940 -
NP 6,516 8,094 8,898 8,904 0 -23,044 0 -
-
NP to SH 5,312 6,962 8,898 8,904 -23,178 -23,044 -57,940 -
-
Tax Rate 24.57% 29.21% 28.71% 23.06% - - - -
Total Cost 82,180 81,698 87,688 75,262 6,664 27,772 20,600 28.56%
-
Net Worth 61,820 63,704 45,630 41,464 -211,913 -224,616 -141,878 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Net Worth 61,820 63,704 45,630 41,464 -211,913 -224,616 -141,878 -
NOSH 228,965 227,516 228,153 218,235 41,389 41,595 41,975 36.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
NP Margin 7.35% 9.01% 9.21% 10.58% 0.00% -487.39% 0.00% -
ROE 8.59% 10.93% 19.50% 21.47% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 38.74 39.47 42.33 38.57 16.10 11.37 49.08 -4.20%
EPS 2.32 3.06 3.90 4.08 -56.00 -55.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.20 0.19 -5.12 -5.40 -3.38 -
Adjusted Per Share Value based on latest NOSH - 228,787
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 26.26 26.58 28.59 24.92 1.97 1.40 6.10 30.35%
EPS 1.57 2.06 2.63 2.64 -6.86 -6.82 -17.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1886 0.1351 0.1227 -0.6273 -0.6649 -0.42 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/05/02 31/12/02 29/06/01 -
Price 0.27 0.22 0.56 1.52 0.47 0.47 0.29 -
P/RPS 0.70 0.56 1.32 3.94 2.92 0.00 0.59 3.15%
P/EPS 11.64 7.19 14.36 37.25 -0.84 0.00 -0.21 -
EY 8.59 13.91 6.96 2.68 -119.15 0.00 -475.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 2.80 8.00 0.00 11.75 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 27/02/07 24/02/06 02/02/05 27/02/04 03/09/02 27/03/03 30/08/01 -
Price 0.32 0.26 0.52 1.44 0.47 0.47 0.47 -
P/RPS 0.83 0.66 1.23 3.73 2.92 0.00 0.96 -2.60%
P/EPS 13.79 8.50 13.33 35.29 -0.84 0.00 -0.34 -
EY 7.25 11.77 7.50 2.83 -119.15 0.00 -293.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 2.60 7.58 0.00 11.75 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