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

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Quarter Result
Revenue	52,717	55,924	72,751	71,927	48,474	55,211	43,894	12.97%
YoY %	-5.73%	-23.13%	1.15%	48.38%	-12.20%	25.78%	-	-
Horiz. %	120.10%	127.41%	165.74%	163.87%	110.43%	125.78%	100.00%	-
PBT	2,124	6,912	13,089	18,421	8,472	7,264	3,821	-32.36%
YoY %	-69.27%	-47.19%	-28.95%	117.43%	16.63%	90.11%	-	-
Horiz. %	55.59%	180.90%	342.55%	482.10%	221.72%	190.11%	100.00%	-
Tax	-7,287	-4,298	-4,073	-10,069	-1,372	-1,362	-605	424.65%
YoY %	-69.54%	-5.52%	59.55%	-633.89%	-0.73%	-125.12%	-	-
Horiz. %	1,204.46%	710.41%	673.22%	1,664.30%	226.78%	225.12%	100.00%	-
NP	-5,163	2,614	9,016	8,352	7,100	5,902	3,216	-
YoY %	-297.51%	-71.01%	7.95%	17.63%	20.30%	83.52%	-	-
Horiz. %	-160.54%	81.28%	280.35%	259.70%	220.77%	183.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,824	529	6,512	4,334	4,571	5,817	3,216	-
YoY %	-1,389.98%	-91.88%	50.25%	-5.18%	-21.42%	80.88%	-	-
Horiz. %	-212.19%	16.45%	202.49%	134.76%	142.13%	180.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	343.08%	62.18%	31.12%	54.66%	16.19%	18.75%	15.83%	-
YoY %	451.75%	99.81%	-43.07%	237.62%	-13.65%	18.45%	-	-
Horiz. %	2,167.28%	392.80%	196.59%	345.29%	102.27%	118.45%	100.00%	-
Total Cost	57,880	53,310	63,735	63,575	41,374	49,309	40,678	26.47%
YoY %	8.57%	-16.36%	0.25%	53.66%	-16.09%	21.22%	-	-
Horiz. %	142.29%	131.05%	156.68%	156.29%	101.71%	121.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,090	166,253	170,513	164,027	165,382	163,108	161,075	-0.82%
YoY %	-4.31%	-2.50%	3.95%	-0.82%	1.39%	1.26%	-	-
Horiz. %	98.77%	103.21%	105.86%	101.83%	102.67%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	-	968	2,420	2,420	2,420	4,840	3,630	-
YoY %	-	-60.00%	0.00%	0.00%	-50.00%	33.33%	-	-
Horiz. %	-	26.67%	66.67%	66.67%	66.67%	133.33%	100.00%	-
Div Payout %	-	182.99%	37.16%	55.84%	52.94%	83.20%	112.87%	-
YoY %	-	392.44%	-33.45%	5.48%	-36.37%	-26.29%	-	-
Horiz. %	-	162.12%	32.92%	49.47%	46.90%	73.71%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	159,090	166,253	170,513	164,027	165,382	163,108	161,075	-0.82%
YoY %	-4.31%	-2.50%	3.95%	-0.82%	1.39%	1.26%	-	-
Horiz. %	98.77%	103.21%	105.86%	101.83%	102.67%	101.26%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	-9.79%	4.67%	12.39%	11.61%	14.65%	10.69%	7.33%	-
YoY %	-309.64%	-62.31%	6.72%	-20.75%	37.04%	45.84%	-	-
Horiz. %	-133.56%	63.71%	169.03%	158.39%	199.86%	145.84%	100.00%	-
ROE	-4.29%	0.32%	3.82%	2.64%	2.76%	3.57%	2.00%	-
YoY %	-1,440.62%	-91.62%	44.70%	-4.35%	-22.69%	78.50%	-	-
Horiz. %	-214.50%	16.00%	191.00%	132.00%	138.00%	178.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	10.89	11.55	15.03	14.86	10.02	11.41	9.07	12.95%
YoY %	-5.71%	-23.15%	1.14%	48.30%	-12.18%	25.80%	-	-
Horiz. %	120.07%	127.34%	165.71%	163.84%	110.47%	125.80%	100.00%	-
EPS	-1.41	0.11	1.35	0.90	0.94	1.20	0.66	-
YoY %	-1,381.82%	-91.85%	50.00%	-4.26%	-21.67%	81.82%	-	-
Horiz. %	-213.64%	16.67%	204.55%	136.36%	142.42%	181.82%	100.00%	-
DPS	0.00	0.20	0.50	0.50	0.50	1.00	0.75	-
YoY %	0.00%	-60.00%	0.00%	0.00%	-50.00%	33.33%	-	-
Horiz. %	0.00%	26.67%	66.67%	66.67%	66.67%	133.33%	100.00%	-
NAPS	0.3287	0.3435	0.3523	0.3389	0.3417	0.337	0.3328	-0.82%
YoY %	-4.31%	-2.50%	3.95%	-0.82%	1.39%	1.26%	-	-
Horiz. %	98.77%	103.22%	105.86%	101.83%	102.67%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	7.10	7.53	9.80	9.69	6.53	7.44	5.91	12.99%
YoY %	-5.71%	-23.16%	1.14%	48.39%	-12.23%	25.89%	-	-
Horiz. %	120.14%	127.41%	165.82%	163.96%	110.49%	125.89%	100.00%	-
EPS	-0.92	0.07	0.88	0.58	0.62	0.78	0.43	-
YoY %	-1,414.29%	-92.05%	51.72%	-6.45%	-20.51%	81.40%	-	-
Horiz. %	-213.95%	16.28%	204.65%	134.88%	144.19%	181.40%	100.00%	-
DPS	0.00	0.13	0.33	0.33	0.33	0.65	0.49	-
YoY %	0.00%	-60.61%	0.00%	0.00%	-49.23%	32.65%	-	-
Horiz. %	0.00%	26.53%	67.35%	67.35%	67.35%	132.65%	100.00%	-
NAPS	0.2143	0.2239	0.2296	0.2209	0.2227	0.2197	0.2169	-0.80%
YoY %	-4.29%	-2.48%	3.94%	-0.81%	1.37%	1.29%	-	-
Horiz. %	98.80%	103.23%	105.86%	101.84%	102.67%	101.29%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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	9.55	9.35	8.52	10.23	17.87	18.23	25.47	-47.97%
YoY %	2.14%	9.74%	-16.72%	-42.75%	-1.97%	-28.43%	-	-
Horiz. %	37.50%	36.71%	33.45%	40.16%	70.16%	71.57%	100.00%	-
P/EPS	-73.76	988.13	95.14	169.75	189.53	173.07	347.65	-
YoY %	-107.46%	938.61%	-43.95%	-10.44%	9.51%	-50.22%	-	-
Horiz. %	-21.22%	284.23%	27.37%	48.83%	54.52%	49.78%	100.00%	-
EY	-1.36	0.10	1.05	0.59	0.53	0.58	0.29	-
YoY %	-1,460.00%	-90.48%	77.97%	11.32%	-8.62%	100.00%	-	-
Horiz. %	-468.97%	34.48%	362.07%	203.45%	182.76%	200.00%	100.00%	-
DY	0.00	0.19	0.39	0.33	0.28	0.48	0.32	-
YoY %	0.00%	-51.28%	18.18%	17.86%	-41.67%	50.00%	-	-
Horiz. %	0.00%	59.38%	121.88%	103.12%	87.50%	150.00%	100.00%	-
P/NAPS	3.16	3.14	3.63	4.49	5.24	6.17	6.94	-40.78%
YoY %	0.64%	-13.50%	-19.15%	-14.31%	-15.07%	-11.10%	-	-
Horiz. %	45.53%	45.24%	52.31%	64.70%	75.50%	88.90%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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	5.14	10.99	7.38	11.24	12.08	15.34	25.91	-65.95%
YoY %	-53.23%	48.92%	-34.34%	-6.95%	-21.25%	-40.80%	-	-
Horiz. %	19.84%	42.42%	28.48%	43.38%	46.62%	59.20%	100.00%	-
P/EPS	-39.72	1,161.97	82.50	186.50	128.12	145.61	353.67	-
YoY %	-103.42%	1,308.45%	-55.76%	45.57%	-12.01%	-58.83%	-	-
Horiz. %	-11.23%	328.55%	23.33%	52.73%	36.23%	41.17%	100.00%	-
EY	-2.52	0.09	1.21	0.54	0.78	0.69	0.28	-
YoY %	-2,900.00%	-92.56%	124.07%	-30.77%	13.04%	146.43%	-	-
Horiz. %	-900.00%	32.14%	432.14%	192.86%	278.57%	246.43%	100.00%	-
DY	0.00	0.16	0.45	0.30	0.41	0.57	0.32	-
YoY %	0.00%	-64.44%	50.00%	-26.83%	-28.07%	78.12%	-	-
Horiz. %	0.00%	50.00%	140.62%	93.75%	128.12%	178.12%	100.00%	-
P/NAPS	1.70	3.70	3.15	4.93	3.54	5.19	7.06	-61.26%
YoY %	-54.05%	17.46%	-36.11%	39.27%	-31.79%	-26.49%	-	-
Horiz. %	24.08%	52.41%	44.62%	69.83%	50.14%	73.51%	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