[AWANTEC] YoY 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
Quarter Result
Revenue	31,263	22,165	55,211	48,824	35,000	29,047	27,244	2.13%
YoY %	41.05%	-59.85%	13.08%	39.50%	20.49%	6.62%	-	-
Horiz. %	114.75%	81.36%	202.65%	179.21%	128.47%	106.62%	100.00%	-
PBT	-3,501	1,292	7,264	5,028	5,092	7,041	10,020	-
YoY %	-370.98%	-82.21%	44.47%	-1.26%	-27.68%	-29.73%	-	-
Horiz. %	-34.94%	12.89%	72.50%	50.18%	50.82%	70.27%	100.00%	-
Tax	-394	-722	-1,362	-1,320	0	0	0	-
YoY %	45.43%	46.99%	-3.18%	0.00%	0.00%	0.00%	-	-
Horiz. %	29.85%	54.70%	103.18%	100.00%	-	-	-	-
NP	-3,895	570	5,902	3,708	5,092	7,041	10,020	-
YoY %	-783.33%	-90.34%	59.17%	-27.18%	-27.68%	-29.73%	-	-
Horiz. %	-38.87%	5.69%	58.90%	37.01%	50.82%	70.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,952	487	5,817	3,708	5,092	7,041	10,020	-
YoY %	-911.50%	-91.63%	56.88%	-27.18%	-27.68%	-29.73%	-	-
Horiz. %	-39.44%	4.86%	58.05%	37.01%	50.82%	70.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	55.88%	18.75%	26.25%	0.00%	0.00%	0.00%	-
YoY %	-	198.03%	-28.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	212.88%	71.43%	100.00%	-	-	-	-
Total Cost	35,158	21,595	49,309	45,116	29,908	22,006	17,224	11.58%
YoY %	62.81%	-56.20%	9.29%	50.85%	35.91%	27.76%	-	-
Horiz. %	204.12%	125.38%	286.28%	261.94%	173.64%	127.76%	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	98,309	85,885	2.50%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	74.97%	14.47%	-	-
Horiz. %	117.50%	185.07%	189.91%	194.14%	200.28%	114.47%	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	-	-	4,840	3,630	4,840	6,336	6,606	-
YoY %	-	-	33.33%	-25.00%	-23.61%	-4.09%	-	-
Horiz. %	-	-	73.27%	54.95%	73.27%	95.91%	100.00%	-
Div Payout %	-	-	83.20%	97.90%	95.05%	90.00%	65.93%	-
YoY %	-	-	-15.02%	3.00%	5.61%	36.51%	-	-
Horiz. %	-	-	126.19%	148.49%	144.17%	136.51%	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	98,309	85,885	2.50%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	74.97%	14.47%	-	-
Horiz. %	117.50%	185.07%	189.91%	194.14%	200.28%	114.47%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	440,062	220,219	12.86%
YoY %	0.00%	0.00%	0.00%	0.00%	9.98%	99.83%	-	-
Horiz. %	219.78%	219.78%	219.78%	219.78%	219.78%	199.83%	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	-12.46%	2.57%	10.69%	7.59%	14.55%	24.24%	36.78%	-
YoY %	-584.82%	-75.96%	40.84%	-47.84%	-39.98%	-34.09%	-	-
Horiz. %	-33.88%	6.99%	29.06%	20.64%	39.56%	65.91%	100.00%	-
ROE	-3.92%	0.31%	3.57%	2.22%	2.96%	7.16%	11.67%	-
YoY %	-1,364.52%	-91.32%	60.81%	-25.00%	-58.66%	-38.65%	-	-
Horiz. %	-33.59%	2.66%	30.59%	19.02%	25.36%	61.35%	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	6.46	4.58	11.41	10.09	7.23	6.60	12.37	-9.50%
YoY %	41.05%	-59.86%	13.08%	39.56%	9.55%	-46.65%	-	-
Horiz. %	52.22%	37.03%	92.24%	81.57%	58.45%	53.35%	100.00%	-
EPS	-0.93	0.10	1.20	0.77	1.05	1.60	4.55	-
YoY %	-1,030.00%	-91.67%	55.84%	-26.67%	-34.38%	-64.84%	-	-
Horiz. %	-20.44%	2.20%	26.37%	16.92%	23.08%	35.16%	100.00%	-
DPS	0.00	0.00	1.00	0.75	1.00	1.44	3.00	-
YoY %	0.00%	0.00%	33.33%	-25.00%	-30.56%	-52.00%	-	-
Horiz. %	0.00%	0.00%	33.33%	25.00%	33.33%	48.00%	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	4.21	2.99	7.44	6.58	4.71	3.91	3.67	2.13%
YoY %	40.80%	-59.81%	13.07%	39.70%	20.46%	6.54%	-	-
Horiz. %	114.71%	81.47%	202.72%	179.29%	128.34%	106.54%	100.00%	-
EPS	-0.53	0.07	0.78	0.50	0.69	0.95	1.35	-
YoY %	-857.14%	-91.03%	56.00%	-27.54%	-27.37%	-29.63%	-	-
Horiz. %	-39.26%	5.19%	57.78%	37.04%	51.11%	70.37%	100.00%	-
DPS	0.00	0.00	0.65	0.49	0.65	0.85	0.89	-
YoY %	0.00%	0.00%	32.65%	-24.62%	-23.53%	-4.49%	-	-
Horiz. %	0.00%	0.00%	73.03%	55.06%	73.03%	95.51%	100.00%	-
NAPS	0.1359	0.2141	0.2197	0.2246	0.2317	0.1324	0.1157	2.50%
YoY %	-36.52%	-2.55%	-2.18%	-3.06%	75.00%	14.43%	-	-
Horiz. %	117.46%	185.05%	189.89%	194.12%	200.26%	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
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	6.42	9.94	18.23	19.63	35.95	28.79	15.03	-12.25%
YoY %	-35.41%	-45.47%	-7.13%	-45.40%	24.87%	91.55%	-	-
Horiz. %	42.71%	66.13%	121.29%	130.61%	239.19%	191.55%	100.00%	-
P/EPS	-50.82	452.20	173.07	258.45	247.13	118.75	40.88	-
YoY %	-111.24%	161.28%	-33.04%	4.58%	108.11%	190.48%	-	-
Horiz. %	-124.32%	1,106.16%	423.36%	632.22%	604.53%	290.48%	100.00%	-
EY	-1.97	0.22	0.58	0.39	0.40	0.84	2.45	-
YoY %	-995.45%	-62.07%	48.72%	-2.50%	-52.38%	-65.71%	-	-
Horiz. %	-80.41%	8.98%	23.67%	15.92%	16.33%	34.29%	100.00%	-
DY	0.00	0.00	0.48	0.38	0.38	0.76	1.61	-
YoY %	0.00%	0.00%	26.32%	0.00%	-50.00%	-52.80%	-	-
Horiz. %	0.00%	0.00%	29.81%	23.60%	23.60%	47.20%	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	5.73	8.30	15.34	20.82	29.87	30.00	14.47	-13.26%
YoY %	-30.96%	-45.89%	-26.32%	-30.30%	-0.43%	107.33%	-	-
Horiz. %	39.60%	57.36%	106.01%	143.88%	206.43%	207.33%	100.00%	-
P/EPS	-45.31	377.66	145.61	274.11	205.31	123.75	39.34	-
YoY %	-112.00%	159.36%	-46.88%	33.51%	65.91%	214.57%	-	-
Horiz. %	-115.18%	959.99%	370.13%	696.77%	521.89%	314.57%	100.00%	-
EY	-2.21	0.26	0.69	0.36	0.49	0.81	2.54	-
YoY %	-950.00%	-62.32%	91.67%	-26.53%	-39.51%	-68.11%	-	-
Horiz. %	-87.01%	10.24%	27.17%	14.17%	19.29%	31.89%	100.00%	-
DY	0.00	0.00	0.57	0.36	0.46	0.73	1.68	-
YoY %	0.00%	0.00%	58.33%	-21.74%	-36.99%	-56.55%	-	-
Horiz. %	0.00%	0.00%	33.93%	21.43%	27.38%	43.45%	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