[AWANTEC] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -28.53%
YoY- -59.19%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 35,000 40,030 12,364 16,850 29,047 20,593 30,412 9.84%
PBT 5,092 4,008 1,827 5,108 7,041 6,402 10,772 -39.40%
Tax 0 0 0 -76 0 0 -42 -
NP 5,092 4,008 1,827 5,032 7,041 6,402 10,730 -39.24%
-
NP to SH 5,092 4,008 1,827 5,032 7,041 6,402 10,738 -39.27%
-
Tax Rate 0.00% 0.00% 0.00% 1.49% 0.00% 0.00% 0.39% -
Total Cost 29,908 36,022 10,537 11,818 22,006 14,191 19,682 32.27%
-
Net Worth 172,013 170,561 169,012 172,062 98,309 96,755 96,994 46.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,840 3,630 2,420 4,840 6,336 2,749 6,601 -18.73%
Div Payout % 95.05% 90.57% 132.46% 96.18% 90.00% 42.96% 61.48% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 172,013 170,561 169,012 172,062 98,309 96,755 96,994 46.66%
NOSH 484,000 484,000 484,000 484,000 440,062 219,999 220,040 69.37%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.55% 10.01% 14.78% 29.86% 24.24% 31.09% 35.28% -
ROE 2.96% 2.35% 1.08% 2.92% 7.16% 6.62% 11.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.23 8.27 2.55 3.48 6.60 9.36 13.82 -35.15%
EPS 1.05 0.83 0.38 1.04 1.60 2.91 4.88 -64.19%
DPS 1.00 0.75 0.50 1.00 1.44 1.25 3.00 -52.02%
NAPS 0.3554 0.3524 0.3492 0.3555 0.2234 0.4398 0.4408 -13.40%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.71 5.39 1.67 2.27 3.91 2.77 4.10 9.71%
EPS 0.69 0.54 0.25 0.68 0.95 0.86 1.45 -39.13%
DPS 0.65 0.49 0.33 0.65 0.85 0.37 0.89 -18.94%
NAPS 0.2317 0.2297 0.2276 0.2317 0.1324 0.1303 0.1306 46.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 2.60 1.44 1.86 1.90 3.75 2.88 -
P/RPS 35.95 31.44 56.37 53.43 28.79 40.06 20.84 43.97%
P/EPS 247.13 313.97 381.48 178.90 118.75 128.87 59.02 160.46%
EY 0.40 0.32 0.26 0.56 0.84 0.78 1.69 -61.83%
DY 0.38 0.29 0.35 0.54 0.76 0.33 1.04 -48.98%
P/NAPS 7.32 7.38 4.12 5.23 8.50 8.53 6.53 7.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 -
Price 2.16 2.50 2.10 1.58 1.98 1.84 3.29 -
P/RPS 29.87 30.23 82.21 45.38 30.00 19.66 23.80 16.39%
P/EPS 205.31 301.90 556.32 151.97 123.75 63.23 67.42 110.52%
EY 0.49 0.33 0.18 0.66 0.81 1.58 1.48 -52.23%
DY 0.46 0.30 0.24 0.63 0.73 0.68 0.91 -36.62%
P/NAPS 6.08 7.09 6.01 4.44 8.86 4.18 7.46 -12.78%

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