[AWANTEC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	66,490	49,640	20,593	119,383	88,971	53,441	26,197	85.96%
YoY %	33.94%	141.05%	-82.75%	34.18%	66.48%	104.00%	-	-
Horiz. %	253.81%	189.49%	78.61%	455.71%	339.62%	204.00%	100.00%	-
PBT	18,551	13,443	6,402	42,193	31,421	19,022	9,003	61.85%
YoY %	38.00%	109.98%	-84.83%	34.28%	65.18%	111.29%	-	-
Horiz. %	206.05%	149.32%	71.11%	468.65%	349.01%	211.29%	100.00%	-
Tax	-76	0	0	-109	-67	0	0	-
YoY %	0.00%	0.00%	0.00%	-62.69%	0.00%	0.00%	-	-
Horiz. %	113.43%	0.00%	0.00%	162.69%	100.00%	-	-	-
NP	18,475	13,443	6,402	42,084	31,354	19,022	9,003	61.41%
YoY %	37.43%	109.98%	-84.79%	34.22%	64.83%	111.29%	-	-
Horiz. %	205.21%	149.32%	71.11%	467.44%	348.26%	211.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,475	13,443	6,402	42,092	31,354	19,022	9,003	61.41%
YoY %	37.43%	109.98%	-84.79%	34.25%	64.83%	111.29%	-	-
Horiz. %	205.21%	149.32%	71.11%	467.53%	348.26%	211.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.41%	0.00%	0.00%	0.26%	0.21%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	23.81%	0.00%	0.00%	-	-
Horiz. %	195.24%	0.00%	0.00%	123.81%	100.00%	-	-	-
Total Cost	48,015	36,197	14,191	77,299	57,617	34,419	17,194	98.18%
YoY %	32.65%	155.07%	-81.64%	34.16%	67.40%	100.18%	-	-
Horiz. %	279.25%	210.52%	82.53%	449.57%	335.10%	200.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,062	98,142	96,755	96,989	91,487	85,763	81,225	64.86%
YoY %	75.32%	1.43%	-0.24%	6.01%	6.67%	5.59%	-	-
Horiz. %	211.83%	120.83%	119.12%	119.41%	112.63%	105.59%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	17,859	11,817	2,749	26,403	19,802	12,094	5,503	119.04%
YoY %	51.13%	329.87%	-89.59%	33.34%	63.73%	119.77%	-	-
Horiz. %	324.53%	214.74%	49.95%	479.79%	359.84%	219.77%	100.00%	-
Div Payout %	96.67%	87.91%	42.96%	62.73%	63.16%	63.58%	61.12%	-
YoY %	9.96%	104.63%	-31.52%	-0.68%	-0.66%	4.02%	-	-
Horiz. %	158.16%	143.83%	70.29%	102.63%	103.34%	104.02%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	172,062	98,142	96,755	96,989	91,487	85,763	81,225	64.86%
YoY %	75.32%	1.43%	-0.24%	6.01%	6.67%	5.59%	-	-
Horiz. %	211.83%	120.83%	119.12%	119.41%	112.63%	105.59%	100.00%	-
NOSH	484,000	439,313	219,999	220,031	220,028	219,907	220,122	69.01%
YoY %	10.17%	99.69%	-0.01%	0.00%	0.06%	-0.10%	-	-
Horiz. %	219.88%	199.58%	99.94%	99.96%	99.96%	99.90%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	27.79%	27.08%	31.09%	35.25%	35.24%	35.59%	34.37%	-
YoY %	2.62%	-12.90%	-11.80%	0.03%	-0.98%	3.55%	-	-
Horiz. %	80.86%	78.79%	90.46%	102.56%	102.53%	103.55%	100.00%	-
ROE	10.74%	13.70%	6.62%	43.40%	34.27%	22.18%	11.08%	-
YoY %	-21.61%	106.95%	-84.75%	26.64%	54.51%	100.18%	-	-
Horiz. %	96.93%	123.65%	59.75%	391.70%	309.30%	200.18%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	13.74	11.30	9.36	54.26	40.44	24.30	11.90	10.04%
YoY %	21.59%	20.73%	-82.75%	34.17%	66.42%	104.20%	-	-
Horiz. %	115.46%	94.96%	78.66%	455.97%	339.83%	204.20%	100.00%	-
EPS	3.82	3.06	2.91	19.13	14.25	8.65	4.09	-4.44%
YoY %	24.84%	5.15%	-84.79%	34.25%	64.74%	111.49%	-	-
Horiz. %	93.40%	74.82%	71.15%	467.73%	348.41%	211.49%	100.00%	-
DPS	3.69	2.69	1.25	12.00	9.00	5.50	2.50	29.60%
YoY %	37.17%	115.20%	-89.58%	33.33%	63.64%	120.00%	-	-
Horiz. %	147.60%	107.60%	50.00%	480.00%	360.00%	220.00%	100.00%	-
NAPS	0.3555	0.2234	0.4398	0.4408	0.4158	0.39	0.369	-2.45%
YoY %	59.13%	-49.20%	-0.23%	6.01%	6.62%	5.69%	-	-
Horiz. %	96.34%	60.54%	119.19%	119.46%	112.68%	105.69%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,040
RPS	8.42	6.28	2.61	15.11	11.26	6.76	3.32	85.86%
YoY %	34.08%	140.61%	-82.73%	34.19%	66.57%	103.61%	-	-
Horiz. %	253.61%	189.16%	78.61%	455.12%	339.16%	203.61%	100.00%	-
EPS	2.34	1.70	0.81	5.33	3.97	2.41	1.14	61.44%
YoY %	37.65%	109.88%	-84.80%	34.26%	64.73%	111.40%	-	-
Horiz. %	205.26%	149.12%	71.05%	467.54%	348.25%	211.40%	100.00%	-
DPS	2.26	1.50	0.35	3.34	2.51	1.53	0.70	118.28%
YoY %	50.67%	328.57%	-89.52%	33.07%	64.05%	118.57%	-	-
Horiz. %	322.86%	214.29%	50.00%	477.14%	358.57%	218.57%	100.00%	-
NAPS	0.2178	0.1242	0.1225	0.1228	0.1158	0.1086	0.1028	64.88%
YoY %	75.36%	1.39%	-0.24%	6.04%	6.63%	5.64%	-	-
Horiz. %	211.87%	120.82%	119.16%	119.46%	112.65%	105.64%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.86	1.90	3.75	2.88	2.04	1.86	1.23	-
P/RPS	13.54	16.81	40.06	5.31	5.04	7.65	10.34	19.67%
YoY %	-19.45%	-58.04%	654.43%	5.36%	-34.12%	-26.02%	-	-
Horiz. %	130.95%	162.57%	387.43%	51.35%	48.74%	73.98%	100.00%	-
P/EPS	48.73	62.09	128.87	15.05	14.32	21.50	30.07	37.92%
YoY %	-21.52%	-51.82%	756.28%	5.10%	-33.40%	-28.50%	-	-
Horiz. %	162.06%	206.48%	428.57%	50.05%	47.62%	71.50%	100.00%	-
EY	2.05	1.61	0.78	6.64	6.99	4.65	3.33	-27.61%
YoY %	27.33%	106.41%	-88.25%	-5.01%	50.32%	39.64%	-	-
Horiz. %	61.56%	48.35%	23.42%	199.40%	209.91%	139.64%	100.00%	-
DY	1.98	1.42	0.33	4.17	4.41	2.96	2.03	-1.64%
YoY %	39.44%	330.30%	-92.09%	-5.44%	48.99%	45.81%	-	-
Horiz. %	97.54%	69.95%	16.26%	205.42%	217.24%	145.81%	100.00%	-
P/NAPS	5.23	8.50	8.53	6.53	4.91	4.77	3.33	35.07%
YoY %	-38.47%	-0.35%	30.63%	32.99%	2.94%	43.24%	-	-
Horiz. %	157.06%	255.26%	256.16%	196.10%	147.45%	143.24%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	27/08/14	28/05/14	20/02/14	20/11/13	27/08/13	22/05/13	-
Price	1.58	1.98	1.84	3.29	2.50	1.79	1.81	-
P/RPS	11.50	17.52	19.66	6.06	6.18	7.37	15.21	-16.99%
YoY %	-34.36%	-10.89%	224.42%	-1.94%	-16.15%	-51.55%	-	-
Horiz. %	75.61%	115.19%	129.26%	39.84%	40.63%	48.45%	100.00%	-
P/EPS	41.39	64.71	63.23	17.20	17.54	20.69	44.25	-4.35%
YoY %	-36.04%	2.34%	267.62%	-1.94%	-15.22%	-53.24%	-	-
Horiz. %	93.54%	146.24%	142.89%	38.87%	39.64%	46.76%	100.00%	-
EY	2.42	1.55	1.58	5.81	5.70	4.83	2.26	4.66%
YoY %	56.13%	-1.90%	-72.81%	1.93%	18.01%	113.72%	-	-
Horiz. %	107.08%	68.58%	69.91%	257.08%	252.21%	213.72%	100.00%	-
DY	2.34	1.36	0.68	3.65	3.60	3.07	1.38	42.15%
YoY %	72.06%	100.00%	-81.37%	1.39%	17.26%	122.46%	-	-
Horiz. %	169.57%	98.55%	49.28%	264.49%	260.87%	222.46%	100.00%	-
P/NAPS	4.44	8.86	4.18	7.46	6.01	4.59	4.91	-6.48%
YoY %	-49.89%	111.96%	-43.97%	24.13%	30.94%	-6.52%	-	-
Horiz. %	90.43%	180.45%	85.13%	151.93%	122.40%	93.48%	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