[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -39.16%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 78,854 88,653 99,280 82,372 119,383 118,628 106,882 -18.30%
PBT 20,378 24,734 26,886 25,608 42,193 41,894 38,044 -33.96%
Tax -76 -101 0 0 -109 -89 0 -
NP 20,302 24,633 26,886 25,608 42,084 41,805 38,044 -34.13%
-
NP to SH 20,302 24,633 26,886 25,608 42,092 41,805 38,044 -34.13%
-
Tax Rate 0.37% 0.41% 0.00% 0.00% 0.26% 0.21% 0.00% -
Total Cost 58,552 64,020 72,394 56,764 77,299 76,822 68,838 -10.20%
-
Net Worth 169,012 172,062 98,142 96,755 96,989 91,487 85,763 56.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,279 23,812 23,635 10,999 26,403 26,403 24,189 -11.06%
Div Payout % 99.89% 96.67% 87.91% 42.96% 62.73% 63.16% 63.58% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 169,012 172,062 98,142 96,755 96,989 91,487 85,763 56.99%
NOSH 484,000 484,000 439,313 219,999 220,031 220,028 219,907 68.95%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.75% 27.79% 27.08% 31.09% 35.25% 35.24% 35.59% -
ROE 12.01% 14.32% 27.39% 26.47% 43.40% 45.70% 44.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.29 18.32 22.60 37.44 54.26 53.91 48.60 -51.65%
EPS 4.19 5.09 6.12 11.64 19.13 19.00 17.30 -61.04%
DPS 4.19 4.92 5.38 5.00 12.00 12.00 11.00 -47.36%
NAPS 0.3492 0.3555 0.2234 0.4398 0.4408 0.4158 0.39 -7.08%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.62 11.94 13.37 11.09 16.08 15.98 14.39 -18.28%
EPS 2.73 3.32 3.62 3.45 5.67 5.63 5.12 -34.16%
DPS 2.73 3.21 3.18 1.48 3.56 3.56 3.26 -11.12%
NAPS 0.2276 0.2317 0.1322 0.1303 0.1306 0.1232 0.1155 56.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.44 1.86 1.90 3.75 2.88 2.04 1.86 -
P/RPS 8.84 10.15 8.41 10.02 5.31 3.78 3.83 74.38%
P/EPS 34.33 36.55 31.05 32.22 15.05 10.74 10.75 116.40%
EY 2.91 2.74 3.22 3.10 6.64 9.31 9.30 -53.81%
DY 2.91 2.65 2.83 1.33 4.17 5.88 5.91 -37.56%
P/NAPS 4.12 5.23 8.50 8.53 6.53 4.91 4.77 -9.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 20/11/13 27/08/13 -
Price 2.10 1.58 1.98 1.84 3.29 2.50 1.79 -
P/RPS 12.89 8.63 8.76 4.91 6.06 4.64 3.68 130.11%
P/EPS 50.06 31.04 32.35 15.81 17.20 13.16 10.35 185.18%
EY 2.00 3.22 3.09 6.33 5.81 7.60 9.66 -64.90%
DY 2.00 3.11 2.72 2.72 3.65 4.80 6.15 -52.61%
P/NAPS 6.01 4.44 8.86 4.18 7.46 6.01 4.59 19.62%

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