[AWANTEC] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	72,751	219,506	147,579	99,105	43,894	132,072	107,356	-22.86%
YoY %	-66.86%	48.74%	48.91%	125.78%	-66.77%	23.02%	-	-
Horiz. %	67.77%	204.47%	137.47%	92.31%	40.89%	123.02%	100.00%	-
PBT	13,089	37,978	19,557	11,085	3,821	11,531	9,810	21.21%
YoY %	-65.54%	94.19%	76.43%	190.11%	-66.86%	17.54%	-	-
Horiz. %	133.43%	387.14%	199.36%	113.00%	38.95%	117.54%	100.00%	-
Tax	-4,073	-13,408	-3,339	-1,967	-605	-2,483	-2,335	44.95%
YoY %	69.62%	-301.56%	-69.75%	-225.12%	75.63%	-6.34%	-	-
Horiz. %	174.43%	574.22%	143.00%	84.24%	25.91%	106.34%	100.00%	-
NP	9,016	24,570	16,218	9,118	3,216	9,048	7,475	13.32%
YoY %	-63.30%	51.50%	77.87%	183.52%	-64.46%	21.04%	-	-
Horiz. %	120.62%	328.70%	216.96%	121.98%	43.02%	121.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,512	18,208	13,604	9,033	3,216	8,884	7,475	-8.79%
YoY %	-64.24%	33.84%	50.60%	180.88%	-63.80%	18.85%	-	-
Horiz. %	87.12%	243.59%	181.99%	120.84%	43.02%	118.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.12%	35.30%	17.07%	17.74%	15.83%	21.53%	23.80%	-
YoY %	-11.84%	106.80%	-3.78%	12.07%	-26.47%	-9.54%	-	-
Horiz. %	130.76%	148.32%	71.72%	74.54%	66.51%	90.46%	100.00%	-
Total Cost	63,735	194,936	131,361	89,987	40,678	123,024	99,881	-25.90%
YoY %	-67.30%	48.40%	45.98%	121.22%	-66.93%	23.17%	-	-
Horiz. %	63.81%	195.17%	131.52%	90.09%	40.73%	123.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,513	164,027	165,382	163,108	161,075	161,510	163,591	2.80%
YoY %	3.95%	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-	-
Horiz. %	104.23%	100.27%	101.09%	99.70%	98.46%	98.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	2,420	13,310	10,890	8,470	3,630	14,520	10,890	-63.34%
YoY %	-81.82%	22.22%	28.57%	133.33%	-75.00%	33.33%	-	-
Horiz. %	22.22%	122.22%	100.00%	77.78%	33.33%	133.33%	100.00%	-
Div Payout %	37.16%	73.10%	80.05%	93.77%	112.87%	163.44%	145.69%	-
YoY %	-49.17%	-8.68%	-14.63%	-16.92%	-30.94%	12.18%	-	-
Horiz. %	25.51%	50.18%	54.95%	64.36%	77.47%	112.18%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	170,513	164,027	165,382	163,108	161,075	161,510	163,591	2.80%
YoY %	3.95%	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-	-
Horiz. %	104.23%	100.27%	101.09%	99.70%	98.46%	98.73%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	12.39%	11.19%	10.99%	9.20%	7.33%	6.85%	6.96%	-
YoY %	10.72%	1.82%	19.46%	25.51%	7.01%	-1.58%	-	-
Horiz. %	178.02%	160.78%	157.90%	132.18%	105.32%	98.42%	100.00%	-
ROE	3.82%	11.10%	8.23%	5.54%	2.00%	5.50%	4.57%	-
YoY %	-65.59%	34.87%	48.56%	177.00%	-63.64%	20.35%	-	-
Horiz. %	83.59%	242.89%	180.09%	121.23%	43.76%	120.35%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	15.03	45.35	30.49	20.48	9.07	27.29	22.18	-22.86%
YoY %	-66.86%	48.74%	48.88%	125.80%	-66.76%	23.04%	-	-
Horiz. %	67.76%	204.46%	137.47%	92.34%	40.89%	123.04%	100.00%	-
EPS	1.35	3.76	2.81	1.87	0.66	1.84	1.54	-8.41%
YoY %	-64.10%	33.81%	50.27%	183.33%	-64.13%	19.48%	-	-
Horiz. %	87.66%	244.16%	182.47%	121.43%	42.86%	119.48%	100.00%	-
DPS	0.50	2.75	2.25	1.75	0.75	3.00	2.25	-63.34%
YoY %	-81.82%	22.22%	28.57%	133.33%	-75.00%	33.33%	-	-
Horiz. %	22.22%	122.22%	100.00%	77.78%	33.33%	133.33%	100.00%	-
NAPS	0.3523	0.3389	0.3417	0.337	0.3328	0.3337	0.338	2.80%
YoY %	3.95%	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-	-
Horiz. %	104.23%	100.27%	101.09%	99.70%	98.46%	98.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	9.21	27.79	18.68	12.55	5.56	16.72	13.59	-22.86%
YoY %	-66.86%	48.77%	48.84%	125.72%	-66.75%	23.03%	-	-
Horiz. %	67.77%	204.49%	137.45%	92.35%	40.91%	123.03%	100.00%	-
EPS	0.82	2.30	1.72	1.14	0.41	1.12	0.95	-9.35%
YoY %	-64.35%	33.72%	50.88%	178.05%	-63.39%	17.89%	-	-
Horiz. %	86.32%	242.11%	181.05%	120.00%	43.16%	117.89%	100.00%	-
DPS	0.31	1.68	1.38	1.07	0.46	1.84	1.38	-63.08%
YoY %	-81.55%	21.74%	28.97%	132.61%	-75.00%	33.33%	-	-
Horiz. %	22.46%	121.74%	100.00%	77.54%	33.33%	133.33%	100.00%	-
NAPS	0.2158	0.2076	0.2093	0.2065	0.2039	0.2044	0.2071	2.78%
YoY %	3.95%	-0.81%	1.36%	1.28%	-0.24%	-1.30%	-	-
Horiz. %	104.20%	100.24%	101.06%	99.71%	98.45%	98.70%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	1.28	1.52	1.79	2.08	2.31	2.06	2.25	-
P/RPS	8.52	3.35	5.87	10.16	25.47	7.55	10.14	-10.96%
YoY %	154.33%	-42.93%	-42.22%	-60.11%	237.35%	-25.54%	-	-
Horiz. %	84.02%	33.04%	57.89%	100.20%	251.18%	74.46%	100.00%	-
P/EPS	95.14	40.40	63.68	111.45	347.65	112.23	145.69	-24.74%
YoY %	135.50%	-36.56%	-42.86%	-67.94%	209.77%	-22.97%	-	-
Horiz. %	65.30%	27.73%	43.71%	76.50%	238.62%	77.03%	100.00%	-
EY	1.05	2.47	1.57	0.90	0.29	0.89	0.69	32.33%
YoY %	-57.49%	57.32%	74.44%	210.34%	-67.42%	28.99%	-	-
Horiz. %	152.17%	357.97%	227.54%	130.43%	42.03%	128.99%	100.00%	-
DY	0.39	1.81	1.26	0.84	0.32	1.46	1.00	-46.65%
YoY %	-78.45%	43.65%	50.00%	162.50%	-78.08%	46.00%	-	-
Horiz. %	39.00%	181.00%	126.00%	84.00%	32.00%	146.00%	100.00%	-
P/NAPS	3.63	4.49	5.24	6.17	6.94	6.17	6.66	-33.29%
YoY %	-19.15%	-14.31%	-15.07%	-11.10%	12.48%	-7.36%	-	-
Horiz. %	54.50%	67.42%	78.68%	92.64%	104.20%	92.64%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	15/05/18	27/02/18	23/11/17	24/08/17	22/05/17	22/02/17	23/11/16	-
Price	1.11	1.67	1.21	1.75	2.35	2.24	2.20	-
P/RPS	7.38	3.68	3.97	8.55	25.91	8.21	9.92	-17.91%
YoY %	100.54%	-7.30%	-53.57%	-67.00%	215.59%	-17.24%	-	-
Horiz. %	74.40%	37.10%	40.02%	86.19%	261.19%	82.76%	100.00%	-
P/EPS	82.50	44.39	43.05	93.77	353.67	122.04	142.45	-30.54%
YoY %	85.85%	3.11%	-54.09%	-73.49%	189.80%	-14.33%	-	-
Horiz. %	57.92%	31.16%	30.22%	65.83%	248.28%	85.67%	100.00%	-
EY	1.21	2.25	2.32	1.07	0.28	0.82	0.70	44.07%
YoY %	-46.22%	-3.02%	116.82%	282.14%	-65.85%	17.14%	-	-
Horiz. %	172.86%	321.43%	331.43%	152.86%	40.00%	117.14%	100.00%	-
DY	0.45	1.65	1.86	1.00	0.32	1.34	1.02	-42.07%
YoY %	-72.73%	-11.29%	86.00%	212.50%	-76.12%	31.37%	-	-
Horiz. %	44.12%	161.76%	182.35%	98.04%	31.37%	131.37%	100.00%	-
P/NAPS	3.15	4.93	3.54	5.19	7.06	6.71	6.51	-38.39%
YoY %	-36.11%	39.27%	-31.79%	-26.49%	5.22%	3.07%	-	-
Horiz. %	48.39%	75.73%	54.38%	79.72%	108.45%	103.07%	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