[AWANTEC] QoQ Cumulative Quarter Result on 30-Jun-2018

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	245,335	203,557	181,392	128,675	72,751	219,506	147,579	40.37%
YoY %	20.52%	12.22%	40.97%	76.87%	-66.86%	48.74%	-	-
Horiz. %	166.24%	137.93%	122.91%	87.19%	49.30%	148.74%	100.00%	-
PBT	19,837	23,417	22,125	20,001	13,089	37,978	19,557	0.95%
YoY %	-15.29%	5.84%	10.62%	52.81%	-65.54%	94.19%	-	-
Horiz. %	101.43%	119.74%	113.13%	102.27%	66.93%	194.19%	100.00%	-
Tax	-17,286	-16,380	-15,658	-8,371	-4,073	-13,408	-3,339	199.56%
YoY %	-5.53%	-4.61%	-87.05%	-105.52%	69.62%	-301.56%	-	-
Horiz. %	517.70%	490.57%	468.94%	250.70%	121.98%	401.56%	100.00%	-
NP	2,551	7,037	6,467	11,630	9,016	24,570	16,218	-70.89%
YoY %	-63.75%	8.81%	-44.39%	28.99%	-63.30%	51.50%	-	-
Horiz. %	15.73%	43.39%	39.88%	71.71%	55.59%	151.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,832	704	217	7,041	6,512	18,208	13,604	-
YoY %	-644.32%	224.42%	-96.92%	8.12%	-64.24%	33.84%	-	-
Horiz. %	-28.17%	5.17%	1.60%	51.76%	47.87%	133.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	87.14%	69.95%	70.77%	41.85%	31.12%	35.30%	17.07%	-
YoY %	24.57%	-1.16%	69.10%	34.48%	-11.84%	106.80%	-	-
Horiz. %	510.49%	409.78%	414.59%	245.17%	182.31%	206.80%	100.00%	-
Total Cost	242,784	196,520	174,925	117,045	63,735	194,936	131,361	50.66%
YoY %	23.54%	12.35%	49.45%	83.64%	-67.30%	48.40%	-	-
Horiz. %	184.82%	149.60%	133.16%	89.10%	48.52%	148.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,396	158,945	159,090	166,253	170,513	164,027	165,382	-4.48%
YoY %	-2.86%	-0.09%	-4.31%	-2.50%	3.95%	-0.82%	-	-
Horiz. %	93.36%	96.11%	96.20%	100.53%	103.10%	99.18%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	3,387	3,387	3,387	3,387	2,420	13,310	10,890	-54.12%
YoY %	0.00%	0.00%	0.00%	39.96%	-81.82%	22.22%	-	-
Horiz. %	31.10%	31.10%	31.10%	31.10%	22.22%	122.22%	100.00%	-
Div Payout %	0.00%	481.25%	1,561.29%	48.12%	37.16%	73.10%	80.05%	-
YoY %	0.00%	-69.18%	3,144.58%	29.49%	-49.17%	-8.68%	-	-
Horiz. %	0.00%	601.19%	1,950.39%	60.11%	46.42%	91.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	154,396	158,945	159,090	166,253	170,513	164,027	165,382	-4.48%
YoY %	-2.86%	-0.09%	-4.31%	-2.50%	3.95%	-0.82%	-	-
Horiz. %	93.36%	96.11%	96.20%	100.53%	103.10%	99.18%	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%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	1.04%	3.46%	3.57%	9.04%	12.39%	11.19%	10.99%	-
YoY %	-69.94%	-3.08%	-60.51%	-27.04%	10.72%	1.82%	-	-
Horiz. %	9.46%	31.48%	32.48%	82.26%	112.74%	101.82%	100.00%	-
ROE	-2.48%	0.44%	0.14%	4.24%	3.82%	11.10%	8.23%	-
YoY %	-663.64%	214.29%	-96.70%	10.99%	-65.59%	34.87%	-	-
Horiz. %	-30.13%	5.35%	1.70%	51.52%	46.42%	134.87%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	50.69	42.06	37.48	26.59	15.03	45.35	30.49	40.38%
YoY %	20.52%	12.22%	40.96%	76.91%	-66.86%	48.74%	-	-
Horiz. %	166.25%	137.95%	122.93%	87.21%	49.29%	148.74%	100.00%	-
EPS	-0.79	0.15	0.04	1.45	1.35	3.76	2.81	-
YoY %	-626.67%	275.00%	-97.24%	7.41%	-64.10%	33.81%	-	-
Horiz. %	-28.11%	5.34%	1.42%	51.60%	48.04%	133.81%	100.00%	-
DPS	0.70	0.70	0.70	0.70	0.50	2.75	2.25	-54.11%
YoY %	0.00%	0.00%	0.00%	40.00%	-81.82%	22.22%	-	-
Horiz. %	31.11%	31.11%	31.11%	31.11%	22.22%	122.22%	100.00%	-
NAPS	0.319	0.3284	0.3287	0.3435	0.3523	0.3389	0.3417	-4.48%
YoY %	-2.86%	-0.09%	-4.31%	-2.50%	3.95%	-0.82%	-	-
Horiz. %	93.36%	96.11%	96.20%	100.53%	103.10%	99.18%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	33.04	27.42	24.43	17.33	9.80	29.56	19.88	40.35%
YoY %	20.50%	12.24%	40.97%	76.84%	-66.85%	48.69%	-	-
Horiz. %	166.20%	137.93%	122.89%	87.17%	49.30%	148.69%	100.00%	-
EPS	-0.52	0.09	0.03	0.95	0.88	2.45	1.83	-
YoY %	-677.78%	200.00%	-96.84%	7.95%	-64.08%	33.88%	-	-
Horiz. %	-28.42%	4.92%	1.64%	51.91%	48.09%	133.88%	100.00%	-
DPS	0.46	0.46	0.46	0.46	0.33	1.79	1.47	-53.94%
YoY %	0.00%	0.00%	0.00%	39.39%	-81.56%	21.77%	-	-
Horiz. %	31.29%	31.29%	31.29%	31.29%	22.45%	121.77%	100.00%	-
NAPS	0.2079	0.2141	0.2143	0.2239	0.2296	0.2209	0.2227	-4.48%
YoY %	-2.90%	-0.09%	-4.29%	-2.48%	3.94%	-0.81%	-	-
Horiz. %	93.35%	96.14%	96.23%	100.54%	103.10%	99.19%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.525	0.455	1.04	1.08	1.28	1.52	1.79	-
P/RPS	1.04	1.08	2.77	4.06	8.52	3.35	5.87	-68.48%
YoY %	-3.70%	-61.01%	-31.77%	-52.35%	154.33%	-42.93%	-	-
Horiz. %	17.72%	18.40%	47.19%	69.17%	145.14%	57.07%	100.00%	-
P/EPS	-66.31	312.81	2,319.63	74.24	95.14	40.40	63.68	-
YoY %	-121.20%	-86.51%	3,024.50%	-21.97%	135.50%	-36.56%	-	-
Horiz. %	-104.13%	491.22%	3,642.64%	116.58%	149.40%	63.44%	100.00%	-
EY	-1.51	0.32	0.04	1.35	1.05	2.47	1.57	-
YoY %	-571.88%	700.00%	-97.04%	28.57%	-57.49%	57.32%	-	-
Horiz. %	-96.18%	20.38%	2.55%	85.99%	66.88%	157.32%	100.00%	-
DY	1.33	1.54	0.67	0.65	0.39	1.81	1.26	3.67%
YoY %	-13.64%	129.85%	3.08%	66.67%	-78.45%	43.65%	-	-
Horiz. %	105.56%	122.22%	53.17%	51.59%	30.95%	143.65%	100.00%	-
P/NAPS	1.65	1.39	3.16	3.14	3.63	4.49	5.24	-53.74%
YoY %	18.71%	-56.01%	0.64%	-13.50%	-19.15%	-14.31%	-	-
Horiz. %	31.49%	26.53%	60.31%	59.92%	69.27%	85.69%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	28/02/19	28/11/18	29/08/18	15/05/18	27/02/18	23/11/17	-
Price	0.395	0.38	0.56	1.27	1.11	1.67	1.21	-
P/RPS	0.78	0.90	1.49	4.78	7.38	3.68	3.97	-66.23%
YoY %	-13.33%	-39.60%	-68.83%	-35.23%	100.54%	-7.30%	-	-
Horiz. %	19.65%	22.67%	37.53%	120.40%	185.89%	92.70%	100.00%	-
P/EPS	-49.89	261.25	1,249.03	87.30	82.50	44.39	43.05	-
YoY %	-119.10%	-79.08%	1,330.73%	5.82%	85.85%	3.11%	-	-
Horiz. %	-115.89%	606.85%	2,901.35%	202.79%	191.64%	103.11%	100.00%	-
EY	-2.00	0.38	0.08	1.15	1.21	2.25	2.32	-
YoY %	-626.32%	375.00%	-93.04%	-4.96%	-46.22%	-3.02%	-	-
Horiz. %	-86.21%	16.38%	3.45%	49.57%	52.16%	96.98%	100.00%	-
DY	1.77	1.84	1.25	0.55	0.45	1.65	1.86	-3.25%
YoY %	-3.80%	47.20%	127.27%	22.22%	-72.73%	-11.29%	-	-
Horiz. %	95.16%	98.92%	67.20%	29.57%	24.19%	88.71%	100.00%	-
P/NAPS	1.24	1.16	1.70	3.70	3.15	4.93	3.54	-50.34%
YoY %	6.90%	-31.76%	-54.05%	17.46%	-36.11%	39.27%	-	-
Horiz. %	35.03%	32.77%	48.02%	104.52%	88.98%	139.27%	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