[AWANTEC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	40,030	78,854	66,490	49,640	20,593	119,383	88,971	-41.31%
YoY %	-49.24%	18.60%	33.94%	141.05%	-82.75%	34.18%	-	-
Horiz. %	44.99%	88.63%	74.73%	55.79%	23.15%	134.18%	100.00%	-
PBT	4,008	20,378	18,551	13,443	6,402	42,193	31,421	-74.69%
YoY %	-80.33%	9.85%	38.00%	109.98%	-84.83%	34.28%	-	-
Horiz. %	12.76%	64.85%	59.04%	42.78%	20.37%	134.28%	100.00%	-
Tax	0	-76	-76	0	0	-109	-67	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-62.69%	-	-
Horiz. %	0.00%	113.43%	113.43%	0.00%	0.00%	162.69%	100.00%	-
NP	4,008	20,302	18,475	13,443	6,402	42,084	31,354	-74.65%
YoY %	-80.26%	9.89%	37.43%	109.98%	-84.79%	34.22%	-	-
Horiz. %	12.78%	64.75%	58.92%	42.87%	20.42%	134.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,008	20,302	18,475	13,443	6,402	42,092	31,354	-74.65%
YoY %	-80.26%	9.89%	37.43%	109.98%	-84.79%	34.25%	-	-
Horiz. %	12.78%	64.75%	58.92%	42.87%	20.42%	134.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.37%	0.41%	0.00%	0.00%	0.26%	0.21%	-
YoY %	0.00%	-9.76%	0.00%	0.00%	0.00%	23.81%	-	-
Horiz. %	0.00%	176.19%	195.24%	0.00%	0.00%	123.81%	100.00%	-
Total Cost	36,022	58,552	48,015	36,197	14,191	77,299	57,617	-26.90%
YoY %	-38.48%	21.95%	32.65%	155.07%	-81.64%	34.16%	-	-
Horiz. %	62.52%	101.62%	83.33%	62.82%	24.63%	134.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,561	169,012	172,062	98,142	96,755	96,989	91,487	51.53%
YoY %	0.92%	-1.77%	75.32%	1.43%	-0.24%	6.01%	-	-
Horiz. %	186.43%	184.74%	188.07%	107.27%	105.76%	106.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	3,630	20,279	17,859	11,817	2,749	26,403	19,802	-67.76%
YoY %	-82.10%	13.55%	51.13%	329.87%	-89.59%	33.34%	-	-
Horiz. %	18.33%	102.41%	90.19%	59.68%	13.88%	133.34%	100.00%	-
Div Payout %	90.57%	99.89%	96.67%	87.91%	42.96%	62.73%	63.16%	-
YoY %	-9.33%	3.33%	9.96%	104.63%	-31.52%	-0.68%	-	-
Horiz. %	143.40%	158.15%	153.06%	139.19%	68.02%	99.32%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	170,561	169,012	172,062	98,142	96,755	96,989	91,487	51.53%
YoY %	0.92%	-1.77%	75.32%	1.43%	-0.24%	6.01%	-	-
Horiz. %	186.43%	184.74%	188.07%	107.27%	105.76%	106.01%	100.00%	-
NOSH	484,000	484,000	484,000	439,313	219,999	220,031	220,028	69.22%
YoY %	0.00%	0.00%	10.17%	99.69%	-0.01%	0.00%	-	-
Horiz. %	219.97%	219.97%	219.97%	199.66%	99.99%	100.00%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	10.01%	25.75%	27.79%	27.08%	31.09%	35.25%	35.24%	-
YoY %	-61.13%	-7.34%	2.62%	-12.90%	-11.80%	0.03%	-	-
Horiz. %	28.41%	73.07%	78.86%	76.84%	88.22%	100.03%	100.00%	-
ROE	2.35%	12.01%	10.74%	13.70%	6.62%	43.40%	34.27%	-
YoY %	-80.43%	11.82%	-21.61%	106.95%	-84.75%	26.64%	-	-
Horiz. %	6.86%	35.05%	31.34%	39.98%	19.32%	126.64%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	8.27	16.29	13.74	11.30	9.36	54.26	40.44	-65.32%
YoY %	-49.23%	18.56%	21.59%	20.73%	-82.75%	34.17%	-	-
Horiz. %	20.45%	40.28%	33.98%	27.94%	23.15%	134.17%	100.00%	-
EPS	0.83	4.19	3.82	3.06	2.91	19.13	14.25	-85.00%
YoY %	-80.19%	9.69%	24.84%	5.15%	-84.79%	34.25%	-	-
Horiz. %	5.82%	29.40%	26.81%	21.47%	20.42%	134.25%	100.00%	-
DPS	0.75	4.19	3.69	2.69	1.25	12.00	9.00	-80.95%
YoY %	-82.10%	13.55%	37.17%	115.20%	-89.58%	33.33%	-	-
Horiz. %	8.33%	46.56%	41.00%	29.89%	13.89%	133.33%	100.00%	-
NAPS	0.3524	0.3492	0.3555	0.2234	0.4398	0.4408	0.4158	-10.45%
YoY %	0.92%	-1.77%	59.13%	-49.20%	-0.23%	6.01%	-	-
Horiz. %	84.75%	83.98%	85.50%	53.73%	105.77%	106.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 440,062
RPS	5.07	9.98	8.42	6.28	2.61	15.11	11.26	-41.28%
YoY %	-49.20%	18.53%	34.08%	140.61%	-82.73%	34.19%	-	-
Horiz. %	45.03%	88.63%	74.78%	55.77%	23.18%	134.19%	100.00%	-
EPS	0.51	2.57	2.34	1.70	0.81	5.33	3.97	-74.57%
YoY %	-80.16%	9.83%	37.65%	109.88%	-84.80%	34.26%	-	-
Horiz. %	12.85%	64.74%	58.94%	42.82%	20.40%	134.26%	100.00%	-
DPS	0.46	2.57	2.26	1.50	0.35	3.34	2.51	-67.76%
YoY %	-82.10%	13.72%	50.67%	328.57%	-89.52%	33.07%	-	-
Horiz. %	18.33%	102.39%	90.04%	59.76%	13.94%	133.07%	100.00%	-
NAPS	0.2159	0.2139	0.2178	0.1242	0.1225	0.1228	0.1158	51.54%
YoY %	0.94%	-1.79%	75.36%	1.39%	-0.24%	6.04%	-	-
Horiz. %	186.44%	184.72%	188.08%	107.25%	105.79%	106.04%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	2.60	1.44	1.86	1.90	3.75	2.88	2.04	-
P/RPS	31.44	8.84	13.54	16.81	40.06	5.31	5.04	239.24%
YoY %	255.66%	-34.71%	-19.45%	-58.04%	654.43%	5.36%	-	-
Horiz. %	623.81%	175.40%	268.65%	333.53%	794.84%	105.36%	100.00%	-
P/EPS	313.97	34.33	48.73	62.09	128.87	15.05	14.32	684.83%
YoY %	814.56%	-29.55%	-21.52%	-51.82%	756.28%	5.10%	-	-
Horiz. %	2,192.53%	239.73%	340.29%	433.59%	899.93%	105.10%	100.00%	-
EY	0.32	2.91	2.05	1.61	0.78	6.64	6.99	-87.22%
YoY %	-89.00%	41.95%	27.33%	106.41%	-88.25%	-5.01%	-	-
Horiz. %	4.58%	41.63%	29.33%	23.03%	11.16%	94.99%	100.00%	-
DY	0.29	2.91	1.98	1.42	0.33	4.17	4.41	-83.73%
YoY %	-90.03%	46.97%	39.44%	330.30%	-92.09%	-5.44%	-	-
Horiz. %	6.58%	65.99%	44.90%	32.20%	7.48%	94.56%	100.00%	-
P/NAPS	7.38	4.12	5.23	8.50	8.53	6.53	4.91	31.24%
YoY %	79.13%	-21.22%	-38.47%	-0.35%	30.63%	32.99%	-	-
Horiz. %	150.31%	83.91%	106.52%	173.12%	173.73%	132.99%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	25/02/15	26/11/14	27/08/14	28/05/14	20/02/14	20/11/13	-
Price	2.50	2.10	1.58	1.98	1.84	3.29	2.50	-
P/RPS	30.23	12.89	11.50	17.52	19.66	6.06	6.18	188.43%
YoY %	134.52%	12.09%	-34.36%	-10.89%	224.42%	-1.94%	-	-
Horiz. %	489.16%	208.58%	186.08%	283.50%	318.12%	98.06%	100.00%	-
P/EPS	301.90	50.06	41.39	64.71	63.23	17.20	17.54	567.79%
YoY %	503.08%	20.95%	-36.04%	2.34%	267.62%	-1.94%	-	-
Horiz. %	1,721.21%	285.40%	235.97%	368.93%	360.49%	98.06%	100.00%	-
EY	0.33	2.00	2.42	1.55	1.58	5.81	5.70	-85.06%
YoY %	-83.50%	-17.36%	56.13%	-1.90%	-72.81%	1.93%	-	-
Horiz. %	5.79%	35.09%	42.46%	27.19%	27.72%	101.93%	100.00%	-
DY	0.30	2.00	2.34	1.36	0.68	3.65	3.60	-80.95%
YoY %	-85.00%	-14.53%	72.06%	100.00%	-81.37%	1.39%	-	-
Horiz. %	8.33%	55.56%	65.00%	37.78%	18.89%	101.39%	100.00%	-
P/NAPS	7.09	6.01	4.44	8.86	4.18	7.46	6.01	11.65%
YoY %	17.97%	35.36%	-49.89%	111.96%	-43.97%	24.13%	-	-
Horiz. %	117.97%	100.00%	73.88%	147.42%	69.55%	124.13%	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