[AWC] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[AWC] AWC BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ--%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
AWC's Result
AWC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Revenue 19,470 21,555 23,635 19,505 1,797 1,217 5,907 24.19%
PBT 1,785 2,375 3,381 2,756 -5,447 -6,433 -13,852 -
Tax -508 -720 -820 -569 0 0 13,852 -
NP 1,277 1,655 2,561 2,187 -5,447 -6,433 0 -
-
NP to SH 1,336 1,655 2,561 2,187 -5,447 -6,433 -13,852 -
-
Tax Rate 28.46% 30.32% 24.25% 20.65% - - - -
Total Cost 18,193 19,900 21,074 17,318 7,244 7,650 5,907 22.67%
-
Net Worth 62,193 52,326 50,305 37,137 162,991 -226,012 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Net Worth 62,193 52,326 50,305 37,137 162,991 -226,012 0 -
NOSH 230,344 272,775 228,660 206,320 41,900 42,886 41,975 36.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
NP Margin 6.56% 7.68% 10.84% 11.21% -303.12% -528.59% 0.00% -
ROE 2.15% 3.16% 5.09% 5.89% -3.34% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 8.45 9.47 10.34 9.45 4.29 2.84 14.07 -8.84%
EPS 0.58 0.73 1.12 1.06 -13.10 -15.00 -33.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.23 0.22 0.18 3.89 -5.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 206,320
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 5.76 6.38 7.00 5.78 0.53 0.36 1.75 24.16%
EPS 0.40 0.49 0.76 0.65 -1.61 -1.90 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1549 0.1489 0.11 0.4826 -0.6692 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/09/02 30/03/01 -
Price 0.23 0.27 0.55 1.35 0.47 0.47 0.33 -
P/RPS 2.72 2.85 5.32 14.28 10.96 0.00 2.35 2.69%
P/EPS 39.66 37.12 49.11 127.36 -3.62 0.00 -1.00 -
EY 2.52 2.69 2.04 0.79 -27.66 0.00 -100.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.17 2.50 7.50 0.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 29/11/06 21/11/05 23/11/04 21/11/03 31/05/02 29/11/02 17/07/01 -
Price 0.28 0.26 0.60 1.50 0.47 0.47 0.41 -
P/RPS 3.31 2.74 5.80 15.87 10.96 0.00 2.91 2.36%
P/EPS 48.28 35.74 53.57 141.51 -3.62 0.00 -1.24 -
EY 2.07 2.80 1.87 0.71 -27.66 0.00 -80.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 2.73 8.33 0.12 0.00 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