[AWANTEC] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	152,604	241,856	175,576	162,768	160,120	82,372	104,788	5.94%
YoY %	-36.90%	37.75%	7.87%	1.65%	94.39%	-21.39%	-	-
Horiz. %	145.63%	230.81%	167.55%	155.33%	152.80%	78.61%	100.00%	-
PBT	-11,460	29,500	15,284	16,204	16,032	25,608	36,012	-
YoY %	-138.85%	93.01%	-5.68%	1.07%	-37.39%	-28.89%	-	-
Horiz. %	-31.82%	81.92%	42.44%	45.00%	44.52%	71.11%	100.00%	-
Tax	-544	-20,877	-2,420	-4,060	0	0	0	-
YoY %	97.39%	-762.69%	40.39%	0.00%	0.00%	0.00%	-	-
Horiz. %	13.40%	514.21%	59.61%	100.00%	-	-	-	-
NP	-12,004	8,622	12,864	12,144	16,032	25,608	36,012	-
YoY %	-239.23%	-32.98%	5.93%	-24.25%	-37.39%	-28.89%	-	-
Horiz. %	-33.33%	23.94%	35.72%	33.72%	44.52%	71.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,068	289	12,864	12,144	16,032	25,608	36,012	-
YoY %	-4,275.78%	-97.75%	5.93%	-24.25%	-37.39%	-28.89%	-	-
Horiz. %	-33.51%	0.80%	35.72%	33.72%	44.52%	71.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	70.77%	15.83%	25.06%	0.00%	0.00%	0.00%	-
YoY %	-	347.06%	-36.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	282.40%	63.17%	100.00%	-	-	-	-
Total Cost	164,608	233,233	162,712	150,624	144,088	56,764	68,776	14.35%
YoY %	-29.42%	43.34%	8.03%	4.54%	153.84%	-17.47%	-	-
Horiz. %	239.34%	339.12%	236.58%	219.01%	209.50%	82.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,754	159,090	161,075	167,754	170,561	96,755	81,225	4.14%
YoY %	-33.53%	-1.23%	-3.98%	-1.65%	76.28%	19.12%	-	-
Horiz. %	130.20%	195.86%	198.31%	206.53%	209.99%	119.12%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	-	4,517	14,520	14,520	14,520	10,999	22,012	-
YoY %	-	-68.89%	0.00%	0.00%	32.01%	-50.03%	-	-
Horiz. %	-	20.52%	65.96%	65.96%	65.96%	49.97%	100.00%	-
Div Payout %	-	1,561.29%	112.87%	119.57%	90.57%	42.96%	61.12%	-
YoY %	-	1,283.26%	-5.60%	32.02%	110.82%	-29.71%	-	-
Horiz. %	-	2,554.47%	184.67%	195.63%	148.18%	70.29%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	105,754	159,090	161,075	167,754	170,561	96,755	81,225	4.14%
YoY %	-33.53%	-1.23%	-3.98%	-1.65%	76.28%	19.12%	-	-
Horiz. %	130.20%	195.86%	198.31%	206.53%	209.99%	119.12%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	219,999	220,122	12.87%
YoY %	0.00%	0.00%	0.00%	0.00%	120.00%	-0.06%	-	-
Horiz. %	219.88%	219.88%	219.88%	219.88%	219.88%	99.94%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-7.87%	3.57%	7.33%	7.46%	10.01%	31.09%	34.37%	-
YoY %	-320.45%	-51.30%	-1.74%	-25.47%	-67.80%	-9.54%	-	-
Horiz. %	-22.90%	10.39%	21.33%	21.70%	29.12%	90.46%	100.00%	-
ROE	-11.41%	0.18%	7.99%	7.24%	9.40%	26.47%	44.34%	-
YoY %	-6,438.89%	-97.75%	10.36%	-22.98%	-64.49%	-40.30%	-	-
Horiz. %	-25.73%	0.41%	18.02%	16.33%	21.20%	59.70%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	31.53	49.97	36.28	33.63	33.08	37.44	47.60	-6.13%
YoY %	-36.90%	37.73%	7.88%	1.66%	-11.65%	-21.34%	-	-
Horiz. %	66.24%	104.98%	76.22%	70.65%	69.50%	78.66%	100.00%	-
EPS	-2.48	0.05	2.64	2.52	3.32	11.64	16.36	-
YoY %	-5,060.00%	-98.11%	4.76%	-24.10%	-71.48%	-28.85%	-	-
Horiz. %	-15.16%	0.31%	16.14%	15.40%	20.29%	71.15%	100.00%	-
DPS	0.00	0.93	3.00	3.00	3.00	5.00	10.00	-
YoY %	0.00%	-69.00%	0.00%	0.00%	-40.00%	-50.00%	-	-
Horiz. %	0.00%	9.30%	30.00%	30.00%	30.00%	50.00%	100.00%	-
NAPS	0.2185	0.3287	0.3328	0.3466	0.3524	0.4398	0.369	-7.74%
YoY %	-33.53%	-1.23%	-3.98%	-1.65%	-19.87%	19.19%	-	-
Horiz. %	59.21%	89.08%	90.19%	93.93%	95.50%	119.19%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	19.32	30.62	22.23	20.60	20.27	10.43	13.26	5.95%
YoY %	-36.90%	37.74%	7.91%	1.63%	94.34%	-21.34%	-	-
Horiz. %	145.70%	230.92%	167.65%	155.35%	152.87%	78.66%	100.00%	-
EPS	-1.53	0.04	1.63	1.54	2.03	3.24	4.56	-
YoY %	-3,925.00%	-97.55%	5.84%	-24.14%	-37.35%	-28.95%	-	-
Horiz. %	-33.55%	0.88%	35.75%	33.77%	44.52%	71.05%	100.00%	-
DPS	0.00	0.57	1.84	1.84	1.84	1.39	2.79	-
YoY %	0.00%	-69.02%	0.00%	0.00%	32.37%	-50.18%	-	-
Horiz. %	0.00%	20.43%	65.95%	65.95%	65.95%	49.82%	100.00%	-
NAPS	0.1339	0.2014	0.2039	0.2124	0.2159	0.1225	0.1028	4.14%
YoY %	-33.52%	-1.23%	-4.00%	-1.62%	76.24%	19.16%	-	-
Horiz. %	130.25%	195.91%	198.35%	206.61%	210.02%	119.16%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	0.485	1.04	2.31	2.95	2.60	3.75	1.23	-
P/RPS	1.54	2.08	6.37	8.77	7.86	10.02	2.58	-7.62%
YoY %	-25.96%	-67.35%	-27.37%	11.58%	-21.56%	288.37%	-	-
Horiz. %	59.69%	80.62%	246.90%	339.92%	304.65%	388.37%	100.00%	-
P/EPS	-19.45	1,739.73	86.91	117.57	78.49	32.22	7.52	-
YoY %	-101.12%	1,901.76%	-26.08%	49.79%	143.61%	328.46%	-	-
Horiz. %	-258.64%	23,134.71%	1,155.72%	1,563.43%	1,043.75%	428.46%	100.00%	-
EY	-5.14	0.06	1.15	0.85	1.27	3.10	13.30	-
YoY %	-8,666.67%	-94.78%	35.29%	-33.07%	-59.03%	-76.69%	-	-
Horiz. %	-38.65%	0.45%	8.65%	6.39%	9.55%	23.31%	100.00%	-
DY	0.00	0.90	1.30	1.02	1.15	1.33	8.13	-
YoY %	0.00%	-30.77%	27.45%	-11.30%	-13.53%	-83.64%	-	-
Horiz. %	0.00%	11.07%	15.99%	12.55%	14.15%	16.36%	100.00%	-
P/NAPS	2.22	3.16	6.94	8.51	7.38	8.53	3.33	-6.04%
YoY %	-29.75%	-54.47%	-18.45%	15.31%	-13.48%	156.16%	-	-
Horiz. %	66.67%	94.89%	208.41%	255.56%	221.62%	256.16%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	28/11/18	22/05/17	25/05/16	27/05/15	28/05/14	22/05/13	-
Price	0.425	0.56	2.35	2.27	2.50	1.84	1.81	-
P/RPS	1.35	1.12	6.48	6.75	7.56	4.91	3.80	-14.71%
YoY %	20.54%	-82.72%	-4.00%	-10.71%	53.97%	29.21%	-	-
Horiz. %	35.53%	29.47%	170.53%	177.63%	198.95%	129.21%	100.00%	-
P/EPS	-17.05	936.78	88.42	90.47	75.47	15.81	11.06	-
YoY %	-101.82%	959.47%	-2.27%	19.88%	377.36%	42.95%	-	-
Horiz. %	-154.16%	8,469.98%	799.46%	817.99%	682.37%	142.95%	100.00%	-
EY	-5.87	0.11	1.13	1.11	1.32	6.33	9.04	-
YoY %	-5,436.36%	-90.27%	1.80%	-15.91%	-79.15%	-29.98%	-	-
Horiz. %	-64.93%	1.22%	12.50%	12.28%	14.60%	70.02%	100.00%	-
DY	0.00	1.67	1.28	1.32	1.20	2.72	5.52	-
YoY %	0.00%	30.47%	-3.03%	10.00%	-55.88%	-50.72%	-	-
Horiz. %	0.00%	30.25%	23.19%	23.91%	21.74%	49.28%	100.00%	-
P/NAPS	1.95	1.70	7.06	6.55	7.09	4.18	4.91	-13.23%
YoY %	14.71%	-75.92%	7.79%	-7.62%	69.62%	-14.87%	-	-
Horiz. %	39.71%	34.62%	143.79%	133.40%	144.40%	85.13%	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