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

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 109.98%
YoY- -29.33%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 40,030 78,854 66,490 49,640 20,593 119,383 88,971 -41.31%
PBT 4,008 20,378 18,551 13,443 6,402 42,193 31,421 -74.69%
Tax 0 -76 -76 0 0 -109 -67 -
NP 4,008 20,302 18,475 13,443 6,402 42,084 31,354 -74.65%
-
NP to SH 4,008 20,302 18,475 13,443 6,402 42,092 31,354 -74.65%
-
Tax Rate 0.00% 0.37% 0.41% 0.00% 0.00% 0.26% 0.21% -
Total Cost 36,022 58,552 48,015 36,197 14,191 77,299 57,617 -26.90%
-
Net Worth 170,561 169,012 172,062 98,142 96,755 96,989 91,487 51.53%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,630 20,279 17,859 11,817 2,749 26,403 19,802 -67.76%
Div Payout % 90.57% 99.89% 96.67% 87.91% 42.96% 62.73% 63.16% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 170,561 169,012 172,062 98,142 96,755 96,989 91,487 51.53%
NOSH 484,000 484,000 484,000 439,313 219,999 220,031 220,028 69.22%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.01% 25.75% 27.79% 27.08% 31.09% 35.25% 35.24% -
ROE 2.35% 12.01% 10.74% 13.70% 6.62% 43.40% 34.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.27 16.29 13.74 11.30 9.36 54.26 40.44 -65.32%
EPS 0.83 4.19 3.82 3.06 2.91 19.13 14.25 -85.00%
DPS 0.75 4.19 3.69 2.69 1.25 12.00 9.00 -80.95%
NAPS 0.3524 0.3492 0.3555 0.2234 0.4398 0.4408 0.4158 -10.45%
Adjusted Per Share Value based on latest NOSH - 440,062
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.39 10.62 8.95 6.69 2.77 16.08 11.98 -41.31%
EPS 0.54 2.73 2.49 1.81 0.86 5.67 4.22 -74.63%
DPS 0.49 2.73 2.41 1.59 0.37 3.56 2.67 -67.73%
NAPS 0.2297 0.2276 0.2317 0.1322 0.1303 0.1306 0.1232 51.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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%
P/EPS 313.97 34.33 48.73 62.09 128.87 15.05 14.32 684.83%
EY 0.32 2.91 2.05 1.61 0.78 6.64 6.99 -87.22%
DY 0.29 2.91 1.98 1.42 0.33 4.17 4.41 -83.73%
P/NAPS 7.38 4.12 5.23 8.50 8.53 6.53 4.91 31.24%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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%
P/EPS 301.90 50.06 41.39 64.71 63.23 17.20 17.54 567.79%
EY 0.33 2.00 2.42 1.55 1.58 5.81 5.70 -85.06%
DY 0.30 2.00 2.34 1.36 0.68 3.65 3.60 -80.95%
P/NAPS 7.09 6.01 4.44 8.86 4.18 7.46 6.01 11.65%

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