[AWANTEC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	115,490	91,162	75,030	40,030	78,854	66,490	49,640	75.31%
YoY %	26.69%	21.50%	87.43%	-49.24%	18.60%	33.94%	-	-
Horiz. %	232.66%	183.65%	151.15%	80.64%	158.85%	133.94%	100.00%	-
PBT	22,428	14,958	9,100	4,008	20,378	18,551	13,443	40.53%
YoY %	49.94%	64.37%	127.05%	-80.33%	9.85%	38.00%	-	-
Horiz. %	166.84%	111.27%	67.69%	29.81%	151.59%	138.00%	100.00%	-
Tax	-5,408	-1,002	0	0	-76	-76	0	-
YoY %	-439.72%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	7,115.79%	1,318.42%	0.00%	0.00%	100.00%	100.00%	-	-
NP	17,020	13,956	9,100	4,008	20,302	18,475	13,443	16.98%
YoY %	21.95%	53.36%	127.05%	-80.26%	9.89%	37.43%	-	-
Horiz. %	126.61%	103.82%	67.69%	29.81%	151.02%	137.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,103	14,120	9,100	4,008	20,302	18,475	13,443	17.36%
YoY %	21.13%	55.16%	127.05%	-80.26%	9.89%	37.43%	-	-
Horiz. %	127.23%	105.04%	67.69%	29.81%	151.02%	137.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.11%	6.70%	0.00%	0.00%	0.37%	0.41%	0.00%	-
YoY %	259.85%	0.00%	0.00%	0.00%	-9.76%	0.00%	-	-
Horiz. %	5,880.49%	1,634.15%	0.00%	0.00%	90.24%	100.00%	-	-
Total Cost	98,470	77,206	65,930	36,022	58,552	48,015	36,197	94.51%
YoY %	27.54%	17.10%	83.03%	-38.48%	21.95%	32.65%	-	-
Horiz. %	272.04%	213.29%	182.14%	99.52%	161.76%	132.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,545	171,336	172,013	170,561	169,012	172,062	98,142	43.83%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	75.32%	-	-
Horiz. %	172.75%	174.58%	175.27%	173.79%	172.21%	175.32%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	18,150	13,310	8,470	3,630	20,279	17,859	11,817	33.01%
YoY %	36.36%	57.14%	133.33%	-82.10%	13.55%	51.13%	-	-
Horiz. %	153.59%	112.63%	71.68%	30.72%	171.61%	151.13%	100.00%	-
Div Payout %	106.12%	94.26%	93.08%	90.57%	99.89%	96.67%	87.91%	-
YoY %	12.58%	1.27%	2.77%	-9.33%	3.33%	9.96%	-	-
Horiz. %	120.71%	107.22%	105.88%	103.03%	113.63%	109.96%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	169,545	171,336	172,013	170,561	169,012	172,062	98,142	43.83%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	75.32%	-	-
Horiz. %	172.75%	174.58%	175.27%	173.79%	172.21%	175.32%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	439,313	6.65%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.17%	-	-
Horiz. %	110.17%	110.17%	110.17%	110.17%	110.17%	110.17%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	14.74%	15.31%	12.13%	10.01%	25.75%	27.79%	27.08%	-
YoY %	-3.72%	26.22%	21.18%	-61.13%	-7.34%	2.62%	-	-
Horiz. %	54.43%	56.54%	44.79%	36.96%	95.09%	102.62%	100.00%	-
ROE	10.09%	8.24%	5.29%	2.35%	12.01%	10.74%	13.70%	-
YoY %	22.45%	55.77%	125.11%	-80.43%	11.82%	-21.61%	-	-
Horiz. %	73.65%	60.15%	38.61%	17.15%	87.66%	78.39%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	23.86	18.84	15.50	8.27	16.29	13.74	11.30	64.36%
YoY %	26.65%	21.55%	87.42%	-49.23%	18.56%	21.59%	-	-
Horiz. %	211.15%	166.73%	137.17%	73.19%	144.16%	121.59%	100.00%	-
EPS	3.53	2.92	1.88	0.83	4.19	3.82	3.06	9.96%
YoY %	20.89%	55.32%	126.51%	-80.19%	9.69%	24.84%	-	-
Horiz. %	115.36%	95.42%	61.44%	27.12%	136.93%	124.84%	100.00%	-
DPS	3.75	2.75	1.75	0.75	4.19	3.69	2.69	24.71%
YoY %	36.36%	57.14%	133.33%	-82.10%	13.55%	37.17%	-	-
Horiz. %	139.41%	102.23%	65.06%	27.88%	155.76%	137.17%	100.00%	-
NAPS	0.3503	0.354	0.3554	0.3524	0.3492	0.3555	0.2234	34.85%
YoY %	-1.05%	-0.39%	0.85%	0.92%	-1.77%	59.13%	-	-
Horiz. %	156.80%	158.46%	159.09%	157.74%	156.31%	159.13%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	14.62	11.54	9.50	5.07	9.98	8.42	6.28	75.38%
YoY %	26.69%	21.47%	87.38%	-49.20%	18.53%	34.08%	-	-
Horiz. %	232.80%	183.76%	151.27%	80.73%	158.92%	134.08%	100.00%	-
EPS	2.16	1.79	1.15	0.51	2.57	2.34	1.70	17.25%
YoY %	20.67%	55.65%	125.49%	-80.16%	9.83%	37.65%	-	-
Horiz. %	127.06%	105.29%	67.65%	30.00%	151.18%	137.65%	100.00%	-
DPS	2.30	1.68	1.07	0.46	2.57	2.26	1.50	32.86%
YoY %	36.90%	57.01%	132.61%	-82.10%	13.72%	50.67%	-	-
Horiz. %	153.33%	112.00%	71.33%	30.67%	171.33%	150.67%	100.00%	-
NAPS	0.2146	0.2169	0.2177	0.2159	0.2139	0.2178	0.1242	43.84%
YoY %	-1.06%	-0.37%	0.83%	0.94%	-1.79%	75.36%	-	-
Horiz. %	172.79%	174.64%	175.28%	173.83%	172.22%	175.36%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.97	1.85	2.60	2.60	1.44	1.86	1.90	-
P/RPS	12.45	9.82	16.77	31.44	8.84	13.54	16.81	-18.09%
YoY %	26.78%	-41.44%	-46.66%	255.66%	-34.71%	-19.45%	-	-
Horiz. %	74.06%	58.42%	99.76%	187.03%	52.59%	80.55%	100.00%	-
P/EPS	84.05	63.41	138.29	313.97	34.33	48.73	62.09	22.30%
YoY %	32.55%	-54.15%	-55.95%	814.56%	-29.55%	-21.52%	-	-
Horiz. %	135.37%	102.13%	222.73%	505.67%	55.29%	78.48%	100.00%	-
EY	1.19	1.58	0.72	0.32	2.91	2.05	1.61	-18.20%
YoY %	-24.68%	119.44%	125.00%	-89.00%	41.95%	27.33%	-	-
Horiz. %	73.91%	98.14%	44.72%	19.88%	180.75%	127.33%	100.00%	-
DY	1.26	1.49	0.67	0.29	2.91	1.98	1.42	-7.64%
YoY %	-15.44%	122.39%	131.03%	-90.03%	46.97%	39.44%	-	-
Horiz. %	88.73%	104.93%	47.18%	20.42%	204.93%	139.44%	100.00%	-
P/NAPS	8.48	5.23	7.32	7.38	4.12	5.23	8.50	-0.15%
YoY %	62.14%	-28.55%	-0.81%	79.13%	-21.22%	-38.47%	-	-
Horiz. %	99.76%	61.53%	86.12%	86.82%	48.47%	61.53%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	25/11/15	20/08/15	27/05/15	25/02/15	26/11/14	27/08/14	-
Price	2.83	2.46	2.16	2.50	2.10	1.58	1.98	-
P/RPS	11.86	13.06	13.93	30.23	12.89	11.50	17.52	-22.84%
YoY %	-9.19%	-6.25%	-53.92%	134.52%	12.09%	-34.36%	-	-
Horiz. %	67.69%	74.54%	79.51%	172.55%	73.57%	65.64%	100.00%	-
P/EPS	80.09	84.32	114.88	301.90	50.06	41.39	64.71	15.23%
YoY %	-5.02%	-26.60%	-61.95%	503.08%	20.95%	-36.04%	-	-
Horiz. %	123.77%	130.30%	177.53%	466.54%	77.36%	63.96%	100.00%	-
EY	1.25	1.19	0.87	0.33	2.00	2.42	1.55	-13.32%
YoY %	5.04%	36.78%	163.64%	-83.50%	-17.36%	56.13%	-	-
Horiz. %	80.65%	76.77%	56.13%	21.29%	129.03%	156.13%	100.00%	-
DY	1.33	1.12	0.81	0.30	2.00	2.34	1.36	-1.47%
YoY %	18.75%	38.27%	170.00%	-85.00%	-14.53%	72.06%	-	-
Horiz. %	97.79%	82.35%	59.56%	22.06%	147.06%	172.06%	100.00%	-
P/NAPS	8.08	6.95	6.08	7.09	6.01	4.44	8.86	-5.94%
YoY %	16.26%	14.31%	-14.25%	17.97%	35.36%	-49.89%	-	-
Horiz. %	91.20%	78.44%	68.62%	80.02%	67.83%	50.11%	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