[AWANTEC] QoQ Cumulative Quarter Result on 31-Dec-2017

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- 33.84%
YoY- 104.95%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 181,392 128,675 72,751 219,506 147,579 99,105 43,894 157.29%
PBT 22,125 20,001 13,089 37,978 19,557 11,085 3,821 222.11%
Tax -15,658 -8,371 -4,073 -13,408 -3,339 -1,967 -605 773.22%
NP 6,467 11,630 9,016 24,570 16,218 9,118 3,216 59.24%
-
NP to SH 217 7,041 6,512 18,208 13,604 9,033 3,216 -83.39%
-
Tax Rate 70.77% 41.85% 31.12% 35.30% 17.07% 17.74% 15.83% -
Total Cost 174,925 117,045 63,735 194,936 131,361 89,987 40,678 164.20%
-
Net Worth 159,090 166,253 170,513 164,027 165,382 163,108 161,075 -0.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,387 3,387 2,420 13,310 10,890 8,470 3,630 -4.51%
Div Payout % 1,561.29% 48.12% 37.16% 73.10% 80.05% 93.77% 112.87% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 159,090 166,253 170,513 164,027 165,382 163,108 161,075 -0.82%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.57% 9.04% 12.39% 11.19% 10.99% 9.20% 7.33% -
ROE 0.14% 4.24% 3.82% 11.10% 8.23% 5.54% 2.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.48 26.59 15.03 45.35 30.49 20.48 9.07 157.28%
EPS 0.04 1.45 1.35 3.76 2.81 1.87 0.66 -84.54%
DPS 0.70 0.70 0.50 2.75 2.25 1.75 0.75 -4.49%
NAPS 0.3287 0.3435 0.3523 0.3389 0.3417 0.337 0.3328 -0.82%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.43 17.33 9.80 29.56 19.88 13.35 5.91 157.34%
EPS 0.03 0.95 0.88 2.45 1.83 1.22 0.43 -83.02%
DPS 0.46 0.46 0.33 1.79 1.47 1.14 0.49 -4.12%
NAPS 0.2143 0.2239 0.2296 0.2209 0.2227 0.2197 0.2169 -0.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.04 1.08 1.28 1.52 1.79 2.08 2.31 -
P/RPS 2.77 4.06 8.52 3.35 5.87 10.16 25.47 -77.18%
P/EPS 2,319.63 74.24 95.14 40.40 63.68 111.45 347.65 254.01%
EY 0.04 1.35 1.05 2.47 1.57 0.90 0.29 -73.27%
DY 0.67 0.65 0.39 1.81 1.26 0.84 0.32 63.58%
P/NAPS 3.16 3.14 3.63 4.49 5.24 6.17 6.94 -40.78%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 15/05/18 27/02/18 23/11/17 24/08/17 22/05/17 -
Price 0.56 1.27 1.11 1.67 1.21 1.75 2.35 -
P/RPS 1.49 4.78 7.38 3.68 3.97 8.55 25.91 -85.07%
P/EPS 1,249.03 87.30 82.50 44.39 43.05 93.77 353.67 131.73%
EY 0.08 1.15 1.21 2.25 2.32 1.07 0.28 -56.58%
DY 1.25 0.55 0.45 1.65 1.86 1.00 0.32 147.82%
P/NAPS 1.70 3.70 3.15 4.93 3.54 5.19 7.06 -61.26%

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