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

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.92%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 16,850 29,047 20,593 30,412 35,530 27,244 26,197 -25.46%
PBT 5,108 7,041 6,402 10,772 12,398 10,020 9,003 -31.44%
Tax -76 0 0 -42 -67 0 0 -
NP 5,032 7,041 6,402 10,730 12,331 10,020 9,003 -32.12%
-
NP to SH 5,032 7,041 6,402 10,738 12,331 10,020 9,003 -32.12%
-
Tax Rate 1.49% 0.00% 0.00% 0.39% 0.54% 0.00% 0.00% -
Total Cost 11,818 22,006 14,191 19,682 23,199 17,224 17,194 -22.09%
-
Net Worth 172,062 98,309 96,755 96,994 91,394 85,885 81,225 64.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,840 6,336 2,749 6,601 7,693 6,606 5,503 -8.19%
Div Payout % 96.18% 90.00% 42.96% 61.48% 62.39% 65.93% 61.12% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 172,062 98,309 96,755 96,994 91,394 85,885 81,225 64.86%
NOSH 484,000 440,062 219,999 220,040 219,803 220,219 220,122 69.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 29.86% 24.24% 31.09% 35.28% 34.71% 36.78% 34.37% -
ROE 2.92% 7.16% 6.62% 11.07% 13.49% 11.67% 11.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.48 6.60 9.36 13.82 16.16 12.37 11.90 -55.90%
EPS 1.04 1.60 2.91 4.88 5.61 4.55 4.09 -59.83%
DPS 1.00 1.44 1.25 3.00 3.50 3.00 2.50 -45.68%
NAPS 0.3555 0.2234 0.4398 0.4408 0.4158 0.39 0.369 -2.45%
Adjusted Per Share Value based on latest NOSH - 220,040
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.27 3.91 2.77 4.10 4.79 3.67 3.53 -25.47%
EPS 0.68 0.95 0.86 1.45 1.66 1.35 1.21 -31.87%
DPS 0.65 0.85 0.37 0.89 1.04 0.89 0.74 -8.27%
NAPS 0.2317 0.1324 0.1303 0.1306 0.1231 0.1157 0.1094 64.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
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 53.43 28.79 40.06 20.84 12.62 15.03 10.34 198.59%
P/EPS 178.90 118.75 128.87 59.02 36.36 40.88 30.07 227.97%
EY 0.56 0.84 0.78 1.69 2.75 2.45 3.33 -69.49%
DY 0.54 0.76 0.33 1.04 1.72 1.61 2.03 -58.60%
P/NAPS 5.23 8.50 8.53 6.53 4.91 4.77 3.33 35.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
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 45.38 30.00 19.66 23.80 15.47 14.47 15.21 107.11%
P/EPS 151.97 123.75 63.23 67.42 44.56 39.34 44.25 127.45%
EY 0.66 0.81 1.58 1.48 2.24 2.54 2.26 -55.94%
DY 0.63 0.73 0.68 0.91 1.40 1.68 1.38 -40.68%
P/NAPS 4.44 8.86 4.18 7.46 6.01 4.59 4.91 -6.48%

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