[AWANTEC] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	69,414	203,557	99,105	89,516	75,030	49,640	53,441	4.10%
YoY %	-65.90%	105.40%	10.71%	19.31%	51.15%	-7.11%	-	-
Horiz. %	129.89%	380.90%	185.45%	167.50%	140.40%	92.89%	100.00%	-
PBT	-6,366	23,417	11,085	9,079	9,100	13,443	19,022	-
YoY %	-127.19%	111.25%	22.09%	-0.23%	-32.31%	-29.33%	-	-
Horiz. %	-33.47%	123.10%	58.27%	47.73%	47.84%	70.67%	100.00%	-
Tax	-530	-16,380	-1,967	-2,335	0	0	0	-
YoY %	96.76%	-732.74%	15.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	22.70%	701.50%	84.24%	100.00%	-	-	-	-
NP	-6,896	7,037	9,118	6,744	9,100	13,443	19,022	-
YoY %	-198.00%	-22.82%	35.20%	-25.89%	-32.31%	-29.33%	-	-
Horiz. %	-36.25%	36.99%	47.93%	35.45%	47.84%	70.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,969	704	9,033	6,744	9,100	13,443	19,022	-
YoY %	-1,089.91%	-92.21%	33.94%	-25.89%	-32.31%	-29.33%	-	-
Horiz. %	-36.64%	3.70%	47.49%	35.45%	47.84%	70.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	69.95%	17.74%	25.72%	0.00%	0.00%	0.00%	-
YoY %	-	294.31%	-31.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	271.97%	68.97%	100.00%	-	-	-	-
Total Cost	76,310	196,520	89,987	82,772	65,930	36,197	34,419	13.01%
YoY %	-61.17%	118.39%	8.72%	25.55%	82.14%	5.17%	-	-
Horiz. %	221.71%	570.96%	261.45%	240.48%	191.55%	105.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,913	158,945	163,108	166,738	172,013	98,142	85,763	2.53%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	75.27%	14.43%	-	-
Horiz. %	117.66%	185.33%	190.18%	194.42%	200.57%	114.43%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	3,387	8,470	7,260	8,470	11,817	12,094	-
YoY %	-	-60.01%	16.67%	-14.29%	-28.32%	-2.29%	-	-
Horiz. %	-	28.01%	70.03%	60.03%	70.03%	97.71%	100.00%	-
Div Payout %	-	481.25%	93.77%	107.65%	93.08%	87.91%	63.58%	-
YoY %	-	413.22%	-12.89%	15.65%	5.88%	38.27%	-	-
Horiz. %	-	756.92%	147.48%	169.31%	146.40%	138.27%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	100,913	158,945	163,108	166,738	172,013	98,142	85,763	2.53%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	75.27%	14.43%	-	-
Horiz. %	117.66%	185.33%	190.18%	194.42%	200.57%	114.43%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	439,313	219,907	12.88%
YoY %	0.00%	0.00%	0.00%	0.00%	10.17%	99.77%	-	-
Horiz. %	220.09%	220.09%	220.09%	220.09%	220.09%	199.77%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-9.93%	3.46%	9.20%	7.53%	12.13%	27.08%	35.59%	-
YoY %	-386.99%	-62.39%	22.18%	-37.92%	-55.21%	-23.91%	-	-
Horiz. %	-27.90%	9.72%	25.85%	21.16%	34.08%	76.09%	100.00%	-
ROE	-6.91%	0.44%	5.54%	4.04%	5.29%	13.70%	22.18%	-
YoY %	-1,670.45%	-92.06%	37.13%	-23.63%	-61.39%	-38.23%	-	-
Horiz. %	-31.15%	1.98%	24.98%	18.21%	23.85%	61.77%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	14.34	42.06	20.48	18.50	15.50	11.30	24.30	-7.78%
YoY %	-65.91%	105.37%	10.70%	19.35%	37.17%	-53.50%	-	-
Horiz. %	59.01%	173.09%	84.28%	76.13%	63.79%	46.50%	100.00%	-
EPS	-1.55	0.15	1.87	1.39	1.88	3.06	8.65	-
YoY %	-1,133.33%	-91.98%	34.53%	-26.06%	-38.56%	-64.62%	-	-
Horiz. %	-17.92%	1.73%	21.62%	16.07%	21.73%	35.38%	100.00%	-
DPS	0.00	0.70	1.75	1.50	1.75	2.69	5.50	-
YoY %	0.00%	-60.00%	16.67%	-14.29%	-34.94%	-51.09%	-	-
Horiz. %	0.00%	12.73%	31.82%	27.27%	31.82%	48.91%	100.00%	-
NAPS	0.2085	0.3284	0.337	0.3445	0.3554	0.2234	0.39	-9.17%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	59.09%	-42.72%	-	-
Horiz. %	53.46%	84.21%	86.41%	88.33%	91.13%	57.28%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	9.35	27.42	13.35	12.06	10.11	6.69	7.20	4.09%
YoY %	-65.90%	105.39%	10.70%	19.29%	51.12%	-7.08%	-	-
Horiz. %	129.86%	380.83%	185.42%	167.50%	140.42%	92.92%	100.00%	-
EPS	-0.94	0.09	1.22	0.91	1.23	1.81	2.56	-
YoY %	-1,144.44%	-92.62%	34.07%	-26.02%	-32.04%	-29.30%	-	-
Horiz. %	-36.72%	3.52%	47.66%	35.55%	48.05%	70.70%	100.00%	-
DPS	0.00	0.46	1.14	0.98	1.14	1.59	1.63	-
YoY %	0.00%	-59.65%	16.33%	-14.04%	-28.30%	-2.45%	-	-
Horiz. %	0.00%	28.22%	69.94%	60.12%	69.94%	97.55%	100.00%	-
NAPS	0.1359	0.2141	0.2197	0.2246	0.2317	0.1322	0.1155	2.53%
YoY %	-36.52%	-2.55%	-2.18%	-3.06%	75.26%	14.46%	-	-
Horiz. %	117.66%	185.37%	190.22%	194.46%	200.61%	114.46%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.415	0.455	2.08	1.98	2.60	1.90	1.86	-
P/RPS	2.89	1.08	10.16	10.71	16.77	16.81	7.65	-13.89%
YoY %	167.59%	-89.37%	-5.14%	-36.14%	-0.24%	119.74%	-	-
Horiz. %	37.78%	14.12%	132.81%	140.00%	219.22%	219.74%	100.00%	-
P/EPS	-28.82	312.81	111.45	142.10	138.29	62.09	21.50	-
YoY %	-109.21%	180.67%	-21.57%	2.76%	122.73%	188.79%	-	-
Horiz. %	-134.05%	1,454.93%	518.37%	660.93%	643.21%	288.79%	100.00%	-
EY	-3.47	0.32	0.90	0.70	0.72	1.61	4.65	-
YoY %	-1,184.38%	-64.44%	28.57%	-2.78%	-55.28%	-65.38%	-	-
Horiz. %	-74.62%	6.88%	19.35%	15.05%	15.48%	34.62%	100.00%	-
DY	0.00	1.54	0.84	0.76	0.67	1.42	2.96	-
YoY %	0.00%	83.33%	10.53%	13.43%	-52.82%	-52.03%	-	-
Horiz. %	0.00%	52.03%	28.38%	25.68%	22.64%	47.97%	100.00%	-
P/NAPS	1.99	1.39	6.17	5.75	7.32	8.50	4.77	-12.57%
YoY %	43.17%	-77.47%	7.30%	-21.45%	-13.88%	78.20%	-	-
Horiz. %	41.72%	29.14%	129.35%	120.55%	153.46%	178.20%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/20	28/02/19	24/08/17	24/08/16	20/08/15	27/08/14	27/08/13	-
Price	0.37	0.38	1.75	2.10	2.16	1.98	1.79	-
P/RPS	2.58	0.90	8.55	11.35	13.93	17.52	7.37	-14.89%
YoY %	186.67%	-89.47%	-24.67%	-18.52%	-20.49%	137.72%	-	-
Horiz. %	35.01%	12.21%	116.01%	154.00%	189.01%	237.72%	100.00%	-
P/EPS	-25.70	261.25	93.77	150.71	114.88	64.71	20.69	-
YoY %	-109.84%	178.61%	-37.78%	31.19%	77.53%	212.76%	-	-
Horiz. %	-124.21%	1,262.69%	453.21%	728.42%	555.24%	312.76%	100.00%	-
EY	-3.89	0.38	1.07	0.66	0.87	1.55	4.83	-
YoY %	-1,123.68%	-64.49%	62.12%	-24.14%	-43.87%	-67.91%	-	-
Horiz. %	-80.54%	7.87%	22.15%	13.66%	18.01%	32.09%	100.00%	-
DY	0.00	1.84	1.00	0.71	0.81	1.36	3.07	-
YoY %	0.00%	84.00%	40.85%	-12.35%	-40.44%	-55.70%	-	-
Horiz. %	0.00%	59.93%	32.57%	23.13%	26.38%	44.30%	100.00%	-
P/NAPS	1.77	1.16	5.19	6.10	6.08	8.86	4.59	-13.62%
YoY %	52.59%	-77.65%	-14.92%	0.33%	-31.38%	93.03%	-	-
Horiz. %	38.56%	25.27%	113.07%	132.90%	132.46%	193.03%	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