[AWC] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	35,937	36,067	18,606	24,048	19,470	21,555	23,635	7.23%
YoY %	-0.36%	93.85%	-22.63%	23.51%	-9.67%	-8.80%	-	-
Horiz. %	152.05%	152.60%	78.72%	101.75%	82.38%	91.20%	100.00%	-
PBT	4,274	5,347	-1,874	1,201	1,785	2,375	3,381	3.98%
YoY %	-20.07%	385.33%	-256.04%	-32.72%	-24.84%	-29.75%	-	-
Horiz. %	126.41%	158.15%	-55.43%	35.52%	52.80%	70.25%	100.00%	-
Tax	-418	-1,251	-51	-683	-508	-720	-820	-10.61%
YoY %	66.59%	-2,352.94%	92.53%	-34.45%	29.44%	12.20%	-	-
Horiz. %	50.98%	152.56%	6.22%	83.29%	61.95%	87.80%	100.00%	-
NP	3,856	4,096	-1,925	518	1,277	1,655	2,561	7.05%
YoY %	-5.86%	312.78%	-471.62%	-59.44%	-22.84%	-35.38%	-	-
Horiz. %	150.57%	159.94%	-75.17%	20.23%	49.86%	64.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,355	3,042	-1,073	808	1,336	1,655	2,561	-1.38%
YoY %	-22.58%	383.50%	-232.80%	-39.52%	-19.27%	-35.38%	-	-
Horiz. %	91.96%	118.78%	-41.90%	31.55%	52.17%	64.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.78%	23.40%	-	56.87%	28.46%	30.32%	24.25%	-
YoY %	-58.21%	0.00%	-	99.82%	-6.13%	25.03%	-	-
Horiz. %	40.33%	96.49%	-	234.52%	117.36%	125.03%	100.00%	-
Total Cost	32,081	31,971	20,531	23,530	18,193	19,900	21,074	7.25%
YoY %	0.34%	55.72%	-12.75%	29.34%	-8.58%	-5.57%	-	-
Horiz. %	152.23%	151.71%	97.42%	111.65%	86.33%	94.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,461	77,185	66,206	65,088	62,193	52,326	50,305	6.26%
YoY %	-6.12%	16.58%	1.72%	4.65%	18.86%	4.02%	-	-
Horiz. %	144.04%	153.43%	131.61%	129.39%	123.63%	104.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	72,461	77,185	66,206	65,088	62,193	52,326	50,305	6.26%
YoY %	-6.12%	16.58%	1.72%	4.65%	18.86%	4.02%	-	-
Horiz. %	144.04%	153.43%	131.61%	129.39%	123.63%	104.02%	100.00%	-
NOSH	226,442	227,014	228,297	224,444	230,344	272,775	228,660	-0.16%
YoY %	-0.25%	-0.56%	1.72%	-2.56%	-15.56%	19.29%	-	-
Horiz. %	99.03%	99.28%	99.84%	98.16%	100.74%	119.29%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.73%	11.36%	-10.35%	2.15%	6.56%	7.68%	10.84%	-
YoY %	-5.55%	209.76%	-581.40%	-67.23%	-14.58%	-29.15%	-	-
Horiz. %	98.99%	104.80%	-95.48%	19.83%	60.52%	70.85%	100.00%	-
ROE	3.25%	3.94%	-1.62%	1.24%	2.15%	3.16%	5.09%	-
YoY %	-17.51%	343.21%	-230.65%	-42.33%	-31.96%	-37.92%	-	-
Horiz. %	63.85%	77.41%	-31.83%	24.36%	42.24%	62.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	15.87	15.89	8.15	10.71	8.45	9.47	10.34	7.39%
YoY %	-0.13%	94.97%	-23.90%	26.75%	-10.77%	-8.41%	-	-
Horiz. %	153.48%	153.68%	78.82%	103.58%	81.72%	91.59%	100.00%	-
EPS	1.04	1.34	-0.47	0.36	0.58	0.73	1.12	-1.22%
YoY %	-22.39%	385.11%	-230.56%	-37.93%	-20.55%	-34.82%	-	-
Horiz. %	92.86%	119.64%	-41.96%	32.14%	51.79%	65.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.32	0.34	0.29	0.29	0.27	0.23	0.22	6.44%
YoY %	-5.88%	17.24%	0.00%	7.41%	17.39%	4.55%	-	-
Horiz. %	145.45%	154.55%	131.82%	131.82%	122.73%	104.55%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 224,444
RPS	10.64	10.68	5.51	7.12	5.76	6.38	7.00	7.22%
YoY %	-0.37%	93.83%	-22.61%	23.61%	-9.72%	-8.86%	-	-
Horiz. %	152.00%	152.57%	78.71%	101.71%	82.29%	91.14%	100.00%	-
EPS	0.70	0.90	-0.32	0.24	0.40	0.49	0.76	-1.36%
YoY %	-22.22%	381.25%	-233.33%	-40.00%	-18.37%	-35.53%	-	-
Horiz. %	92.11%	118.42%	-42.11%	31.58%	52.63%	64.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2145	0.2285	0.196	0.1927	0.1841	0.1549	0.1489	6.26%
YoY %	-6.13%	16.58%	1.71%	4.67%	18.85%	4.03%	-	-
Horiz. %	144.06%	153.46%	131.63%	129.42%	123.64%	104.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.26	0.20	0.10	0.27	0.23	0.27	0.55	-
P/RPS	1.64	1.26	1.23	2.52	2.72	2.85	5.32	-17.80%
YoY %	30.16%	2.44%	-51.19%	-7.35%	-4.56%	-46.43%	-	-
Horiz. %	30.83%	23.68%	23.12%	47.37%	51.13%	53.57%	100.00%	-
P/EPS	25.00	14.93	-21.28	75.00	39.66	37.12	49.11	-10.63%
YoY %	67.45%	170.16%	-128.37%	89.11%	6.84%	-24.41%	-	-
Horiz. %	50.91%	30.40%	-43.33%	152.72%	80.76%	75.59%	100.00%	-
EY	4.00	6.70	-4.70	1.33	2.52	2.69	2.04	11.87%
YoY %	-40.30%	242.55%	-453.38%	-47.22%	-6.32%	31.86%	-	-
Horiz. %	196.08%	328.43%	-230.39%	65.20%	123.53%	131.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.81	0.59	0.34	0.93	0.85	1.17	2.50	-17.11%
YoY %	37.29%	73.53%	-63.44%	9.41%	-27.35%	-53.20%	-	-
Horiz. %	32.40%	23.60%	13.60%	37.20%	34.00%	46.80%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	30/11/09	26/11/08	29/11/07	29/11/06	21/11/05	23/11/04	-
Price	0.29	0.22	0.09	0.27	0.28	0.26	0.60	-
P/RPS	1.83	1.38	1.10	2.52	3.31	2.74	5.80	-17.48%
YoY %	32.61%	25.45%	-56.35%	-23.87%	20.80%	-52.76%	-	-
Horiz. %	31.55%	23.79%	18.97%	43.45%	57.07%	47.24%	100.00%	-
P/EPS	27.88	16.42	-19.15	75.00	48.28	35.74	53.57	-10.30%
YoY %	69.79%	185.74%	-125.53%	55.34%	35.09%	-33.28%	-	-
Horiz. %	52.04%	30.65%	-35.75%	140.00%	90.13%	66.72%	100.00%	-
EY	3.59	6.09	-5.22	1.33	2.07	2.80	1.87	11.47%
YoY %	-41.05%	216.67%	-492.48%	-35.75%	-26.07%	49.73%	-	-
Horiz. %	191.98%	325.67%	-279.14%	71.12%	110.70%	149.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	0.65	0.31	0.93	1.04	1.13	2.73	-16.72%
YoY %	40.00%	109.68%	-66.67%	-10.58%	-7.96%	-58.61%	-	-
Horiz. %	33.33%	23.81%	11.36%	34.07%	38.10%	41.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos