[AWANTEC] QoQ Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Quarter Result
Revenue	12,364	16,850	29,047	20,593	30,412	35,530	27,244	-40.85%
YoY %	-26.62%	-41.99%	41.05%	-32.29%	-14.40%	30.41%	-	-
Horiz. %	45.38%	61.85%	106.62%	75.59%	111.63%	130.41%	100.00%	-
PBT	1,827	5,108	7,041	6,402	10,772	12,398	10,020	-67.74%
YoY %	-64.23%	-27.45%	9.98%	-40.57%	-13.12%	23.73%	-	-
Horiz. %	18.23%	50.98%	70.27%	63.89%	107.50%	123.73%	100.00%	-
Tax	0	-76	0	0	-42	-67	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	37.31%	0.00%	-	-
Horiz. %	0.00%	113.43%	0.00%	0.00%	62.69%	100.00%	-	-
NP	1,827	5,032	7,041	6,402	10,730	12,331	10,020	-67.74%
YoY %	-63.69%	-28.53%	9.98%	-40.34%	-12.98%	23.06%	-	-
Horiz. %	18.23%	50.22%	70.27%	63.89%	107.09%	123.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,827	5,032	7,041	6,402	10,738	12,331	10,020	-67.74%
YoY %	-63.69%	-28.53%	9.98%	-40.38%	-12.92%	23.06%	-	-
Horiz. %	18.23%	50.22%	70.27%	63.89%	107.17%	123.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	1.49%	0.00%	0.00%	0.39%	0.54%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-27.78%	0.00%	-	-
Horiz. %	0.00%	275.93%	0.00%	0.00%	72.22%	100.00%	-	-
Total Cost	10,537	11,818	22,006	14,191	19,682	23,199	17,224	-27.87%
YoY %	-10.84%	-46.30%	55.07%	-27.90%	-15.16%	34.69%	-	-
Horiz. %	61.18%	68.61%	127.76%	82.39%	114.27%	134.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,012	172,062	98,309	96,755	96,994	91,394	85,885	56.84%
YoY %	-1.77%	75.02%	1.61%	-0.25%	6.13%	6.41%	-	-
Horiz. %	196.79%	200.34%	114.47%	112.66%	112.93%	106.41%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	2,420	4,840	6,336	2,749	6,601	7,693	6,606	-48.70%
YoY %	-50.00%	-23.61%	130.48%	-58.35%	-14.19%	16.45%	-	-
Horiz. %	36.63%	73.27%	95.91%	41.61%	99.92%	116.45%	100.00%	-
Div Payout %	132.46%	96.18%	90.00%	42.96%	61.48%	62.39%	65.93%	-
YoY %	37.72%	6.87%	109.50%	-30.12%	-1.46%	-5.37%	-	-
Horiz. %	200.91%	145.88%	136.51%	65.16%	93.25%	94.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	169,012	172,062	98,309	96,755	96,994	91,394	85,885	56.84%
YoY %	-1.77%	75.02%	1.61%	-0.25%	6.13%	6.41%	-	-
Horiz. %	196.79%	200.34%	114.47%	112.66%	112.93%	106.41%	100.00%	-
NOSH	484,000	484,000	440,062	219,999	220,040	219,803	220,219	68.79%
YoY %	0.00%	9.98%	100.03%	-0.02%	0.11%	-0.19%	-	-
Horiz. %	219.78%	219.78%	199.83%	99.90%	99.92%	99.81%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	14.78%	29.86%	24.24%	31.09%	35.28%	34.71%	36.78%	-
YoY %	-50.50%	23.18%	-22.03%	-11.88%	1.64%	-5.63%	-	-
Horiz. %	40.18%	81.19%	65.91%	84.53%	95.92%	94.37%	100.00%	-
ROE	1.08%	2.92%	7.16%	6.62%	11.07%	13.49%	11.67%	-
YoY %	-63.01%	-59.22%	8.16%	-40.20%	-17.94%	15.60%	-	-
Horiz. %	9.25%	25.02%	61.35%	56.73%	94.86%	115.60%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	2.55	3.48	6.60	9.36	13.82	16.16	12.37	-65.00%
YoY %	-26.72%	-47.27%	-29.49%	-32.27%	-14.48%	30.64%	-	-
Horiz. %	20.61%	28.13%	53.35%	75.67%	111.72%	130.64%	100.00%	-
EPS	0.38	1.04	1.60	2.91	4.88	5.61	4.55	-80.80%
YoY %	-63.46%	-35.00%	-45.02%	-40.37%	-13.01%	23.30%	-	-
Horiz. %	8.35%	22.86%	35.16%	63.96%	107.25%	123.30%	100.00%	-
DPS	0.50	1.00	1.44	1.25	3.00	3.50	3.00	-69.61%
YoY %	-50.00%	-30.56%	15.20%	-58.33%	-14.29%	16.67%	-	-
Horiz. %	16.67%	33.33%	48.00%	41.67%	100.00%	116.67%	100.00%	-
NAPS	0.3492	0.3555	0.2234	0.4398	0.4408	0.4158	0.39	-7.08%
YoY %	-1.77%	59.13%	-49.20%	-0.23%	6.01%	6.62%	-	-
Horiz. %	89.54%	91.15%	57.28%	112.77%	113.03%	106.62%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 219,999
RPS	1.67	2.27	3.91	2.77	4.10	4.79	3.67	-40.75%
YoY %	-26.43%	-41.94%	41.16%	-32.44%	-14.41%	30.52%	-	-
Horiz. %	45.50%	61.85%	106.54%	75.48%	111.72%	130.52%	100.00%	-
EPS	0.25	0.68	0.95	0.86	1.45	1.66	1.35	-67.41%
YoY %	-63.24%	-28.42%	10.47%	-40.69%	-12.65%	22.96%	-	-
Horiz. %	18.52%	50.37%	70.37%	63.70%	107.41%	122.96%	100.00%	-
DPS	0.33	0.65	0.85	0.37	0.89	1.04	0.89	-48.29%
YoY %	-49.23%	-23.53%	129.73%	-58.43%	-14.42%	16.85%	-	-
Horiz. %	37.08%	73.03%	95.51%	41.57%	100.00%	116.85%	100.00%	-
NAPS	0.2276	0.2317	0.1324	0.1303	0.1306	0.1231	0.1157	56.80%
YoY %	-1.77%	75.00%	1.61%	-0.23%	6.09%	6.40%	-	-
Horiz. %	196.72%	200.26%	114.43%	112.62%	112.88%	106.40%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	1.44	1.86	1.90	3.75	2.88	2.04	1.86	-
P/RPS	56.37	53.43	28.79	40.06	20.84	12.62	15.03	140.81%
YoY %	5.50%	85.59%	-28.13%	92.23%	65.13%	-16.03%	-	-
Horiz. %	375.05%	355.49%	191.55%	266.53%	138.66%	83.97%	100.00%	-
P/EPS	381.48	178.90	118.75	128.87	59.02	36.36	40.88	341.44%
YoY %	113.24%	50.65%	-7.85%	118.35%	62.32%	-11.06%	-	-
Horiz. %	933.17%	437.62%	290.48%	315.24%	144.37%	88.94%	100.00%	-
EY	0.26	0.56	0.84	0.78	1.69	2.75	2.45	-77.49%
YoY %	-53.57%	-33.33%	7.69%	-53.85%	-38.55%	12.24%	-	-
Horiz. %	10.61%	22.86%	34.29%	31.84%	68.98%	112.24%	100.00%	-
DY	0.35	0.54	0.76	0.33	1.04	1.72	1.61	-63.74%
YoY %	-35.19%	-28.95%	130.30%	-68.27%	-39.53%	6.83%	-	-
Horiz. %	21.74%	33.54%	47.20%	20.50%	64.60%	106.83%	100.00%	-
P/NAPS	4.12	5.23	8.50	8.53	6.53	4.91	4.77	-9.28%
YoY %	-21.22%	-38.47%	-0.35%	30.63%	32.99%	2.94%	-	-
Horiz. %	86.37%	109.64%	178.20%	178.83%	136.90%	102.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	26/11/14	27/08/14	28/05/14	20/02/14	20/11/13	27/08/13	-
Price	2.10	1.58	1.98	1.84	3.29	2.50	1.79	-
P/RPS	82.21	45.38	30.00	19.66	23.80	15.47	14.47	217.39%
YoY %	81.16%	51.27%	52.59%	-17.39%	53.85%	6.91%	-	-
Horiz. %	568.14%	313.61%	207.33%	135.87%	164.48%	106.91%	100.00%	-
P/EPS	556.32	151.97	123.75	63.23	67.42	44.56	39.34	481.96%
YoY %	266.07%	22.80%	95.71%	-6.21%	51.30%	13.27%	-	-
Horiz. %	1,414.13%	386.30%	314.57%	160.73%	171.38%	113.27%	100.00%	-
EY	0.18	0.66	0.81	1.58	1.48	2.24	2.54	-82.79%
YoY %	-72.73%	-18.52%	-48.73%	6.76%	-33.93%	-11.81%	-	-
Horiz. %	7.09%	25.98%	31.89%	62.20%	58.27%	88.19%	100.00%	-
DY	0.24	0.63	0.73	0.68	0.91	1.40	1.68	-72.57%
YoY %	-61.90%	-13.70%	7.35%	-25.27%	-35.00%	-16.67%	-	-
Horiz. %	14.29%	37.50%	43.45%	40.48%	54.17%	83.33%	100.00%	-
P/NAPS	6.01	4.44	8.86	4.18	7.46	6.01	4.59	19.62%
YoY %	35.36%	-49.89%	111.96%	-43.97%	24.13%	30.94%	-	-
Horiz. %	130.94%	96.73%	193.03%	91.07%	162.53%	130.94%	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