[AWANTEC] YoY TTM Result on 30-Sep-2015 [#3]

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	172,584	172,295	131,684	103,527	96,902	113,203	118,502	5.95%
YoY %	0.17%	30.84%	27.20%	6.84%	-14.40%	-4.47%	-	-
Horiz. %	145.64%	145.39%	111.12%	87.36%	81.77%	95.53%	100.00%	-
PBT	6,748	21,278	17,280	16,786	29,323	41,380	38,033	-23.35%
YoY %	-68.29%	23.14%	2.94%	-42.75%	-29.14%	8.80%	-	-
Horiz. %	17.74%	55.95%	45.43%	44.14%	77.10%	108.80%	100.00%	-
Tax	-13,213	-3,487	-6,741	-1,002	-118	352	-591	61.27%
YoY %	-278.92%	48.27%	-572.75%	-749.15%	-133.52%	159.56%	-	-
Horiz. %	2,235.70%	590.02%	1,140.61%	169.54%	19.97%	-59.56%	100.00%	-
NP	-6,465	17,791	10,539	15,784	29,205	41,732	37,442	-
YoY %	-136.34%	68.81%	-33.23%	-45.95%	-30.02%	11.46%	-	-
Horiz. %	-17.27%	47.52%	28.15%	42.16%	78.00%	111.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,344	15,013	10,458	15,948	29,213	41,732	37,442	-
YoY %	-168.90%	43.56%	-34.42%	-45.41%	-30.00%	11.46%	-	-
Horiz. %	-27.63%	40.10%	27.93%	42.59%	78.02%	111.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	195.81%	16.39%	39.01%	5.97%	0.40%	-0.85%	1.55%	-
YoY %	1,094.69%	-57.99%	553.43%	1,392.50%	147.06%	-154.84%	-	-
Horiz. %	12,632.90%	1,057.42%	2,516.77%	385.16%	25.81%	-54.84%	100.00%	-
Total Cost	179,049	154,504	121,145	87,743	67,697	71,471	81,060	12.96%
YoY %	15.89%	27.54%	38.07%	29.61%	-5.28%	-11.83%	-	-
Horiz. %	220.88%	190.60%	149.45%	108.24%	83.51%	88.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,396	165,382	163,591	171,336	172,062	91,394	75,988	11.52%
YoY %	-6.64%	1.09%	-4.52%	-0.42%	88.26%	20.27%	-	-
Horiz. %	203.18%	217.64%	215.29%	225.48%	226.43%	120.27%	100.00%	-

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	968	14,520	15,730	15,730	20,528	26,398	13,301	-33.17%
YoY %	-93.33%	-7.69%	0.00%	-23.37%	-22.24%	98.47%	-	-
Horiz. %	7.28%	109.16%	118.26%	118.26%	154.33%	198.47%	100.00%	-
Div Payout %	0.00%	96.72%	150.41%	98.63%	70.27%	63.26%	35.53%	-
YoY %	0.00%	-35.70%	52.50%	40.36%	11.08%	78.05%	-	-
Horiz. %	0.00%	272.22%	423.33%	277.60%	197.78%	178.05%	100.00%	-

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	154,396	165,382	163,591	171,336	172,062	91,394	75,988	11.52%
YoY %	-6.64%	1.09%	-4.52%	-0.42%	88.26%	20.27%	-	-
Horiz. %	203.18%	217.64%	215.29%	225.48%	226.43%	120.27%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	219,803	220,064	12.88%
YoY %	0.00%	0.00%	0.00%	0.00%	120.20%	-0.12%	-	-
Horiz. %	219.94%	219.94%	219.94%	219.94%	219.94%	99.88%	100.00%	-

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-3.75%	10.33%	8.00%	15.25%	30.14%	36.86%	31.60%	-
YoY %	-136.30%	29.12%	-47.54%	-49.40%	-18.23%	16.65%	-	-
Horiz. %	-11.87%	32.69%	25.32%	48.26%	95.38%	116.65%	100.00%	-
ROE	-6.70%	9.08%	6.39%	9.31%	16.98%	45.66%	49.27%	-
YoY %	-173.79%	42.10%	-31.36%	-45.17%	-62.81%	-7.33%	-	-
Horiz. %	-13.60%	18.43%	12.97%	18.90%	34.46%	92.67%	100.00%	-

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	35.66	35.60	27.21	21.39	20.02	51.50	53.85	-6.14%
YoY %	0.17%	30.83%	27.21%	6.84%	-61.13%	-4.36%	-	-
Horiz. %	66.22%	66.11%	50.53%	39.72%	37.18%	95.64%	100.00%	-
EPS	-2.14	3.10	2.16	3.30	6.04	18.99	17.01	-
YoY %	-169.03%	43.52%	-34.55%	-45.36%	-68.19%	11.64%	-	-
Horiz. %	-12.58%	18.22%	12.70%	19.40%	35.51%	111.64%	100.00%	-
DPS	0.20	3.00	3.25	3.25	4.24	12.00	6.05	-40.81%
YoY %	-93.33%	-7.69%	0.00%	-23.35%	-64.67%	98.35%	-	-
Horiz. %	3.31%	49.59%	53.72%	53.72%	70.08%	198.35%	100.00%	-
NAPS	0.319	0.3417	0.338	0.354	0.3555	0.4158	0.3453	-1.21%
YoY %	-6.64%	1.09%	-4.52%	-0.42%	-14.50%	20.42%	-	-
Horiz. %	92.38%	98.96%	97.89%	102.52%	102.95%	120.42%	100.00%	-

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	23.24	23.20	17.74	13.94	13.05	15.25	15.96	5.95%
YoY %	0.17%	30.78%	27.26%	6.82%	-14.43%	-4.45%	-	-
Horiz. %	145.61%	145.36%	111.15%	87.34%	81.77%	95.55%	100.00%	-
EPS	-1.39	2.02	1.41	2.15	3.93	5.62	5.04	-
YoY %	-168.81%	43.26%	-34.42%	-45.29%	-30.07%	11.51%	-	-
Horiz. %	-27.58%	40.08%	27.98%	42.66%	77.98%	111.51%	100.00%	-
DPS	0.13	1.96	2.12	2.12	2.76	3.56	1.79	-33.19%
YoY %	-93.37%	-7.55%	0.00%	-23.19%	-22.47%	98.88%	-	-
Horiz. %	7.26%	109.50%	118.44%	118.44%	154.19%	198.88%	100.00%	-
NAPS	0.2079	0.2227	0.2203	0.2308	0.2317	0.1231	0.1023	11.52%
YoY %	-6.65%	1.09%	-4.55%	-0.39%	88.22%	20.33%	-	-
Horiz. %	203.23%	217.69%	215.35%	225.61%	226.49%	120.33%	100.00%	-

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.525	1.79	2.25	1.85	1.86	2.04	1.13	-
P/RPS	1.47	5.03	8.27	8.65	9.29	3.96	2.10	-5.33%
YoY %	-70.78%	-39.18%	-4.39%	-6.89%	134.60%	88.57%	-	-
Horiz. %	70.00%	239.52%	393.81%	411.90%	442.38%	188.57%	100.00%	-
P/EPS	-24.56	57.71	104.13	56.14	30.82	10.74	6.64	-
YoY %	-142.56%	-44.58%	85.48%	82.15%	186.96%	61.75%	-	-
Horiz. %	-369.88%	869.13%	1,568.22%	845.48%	464.16%	161.75%	100.00%	-
EY	-4.07	1.73	0.96	1.78	3.25	9.31	15.06	-
YoY %	-335.26%	80.21%	-46.07%	-45.23%	-65.09%	-38.18%	-	-
Horiz. %	-27.03%	11.49%	6.37%	11.82%	21.58%	61.82%	100.00%	-
DY	0.38	1.68	1.44	1.76	2.28	5.88	5.35	-33.42%
YoY %	-77.38%	16.67%	-18.18%	-22.81%	-61.22%	9.91%	-	-
Horiz. %	7.10%	31.40%	26.92%	32.90%	42.62%	109.91%	100.00%	-
P/NAPS	1.65	5.24	6.66	5.23	5.23	4.91	3.27	-9.98%
YoY %	-68.51%	-21.32%	27.34%	0.00%	6.52%	50.15%	-	-
Horiz. %	50.46%	160.24%	203.67%	159.94%	159.94%	150.15%	100.00%	-

	31/03/19	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	23/11/17	23/11/16	25/11/15	26/11/14	20/11/13	14/11/12	-
Price	0.395	1.21	2.20	2.46	1.58	2.50	1.22	-
P/RPS	1.11	3.40	8.09	11.50	7.89	4.85	2.27	-10.42%
YoY %	-67.35%	-57.97%	-29.65%	45.75%	62.68%	113.66%	-	-
Horiz. %	48.90%	149.78%	356.39%	506.61%	347.58%	213.66%	100.00%	-
P/EPS	-18.48	39.01	101.82	74.66	26.18	13.17	7.17	-
YoY %	-147.37%	-61.69%	36.38%	185.18%	98.79%	83.68%	-	-
Horiz. %	-257.74%	544.07%	1,420.08%	1,041.28%	365.13%	183.68%	100.00%	-
EY	-5.41	2.56	0.98	1.34	3.82	7.59	13.95	-
YoY %	-311.33%	161.22%	-26.87%	-64.92%	-49.67%	-45.59%	-	-
Horiz. %	-38.78%	18.35%	7.03%	9.61%	27.38%	54.41%	100.00%	-
DY	0.51	2.48	1.48	1.32	2.68	4.80	4.96	-29.52%
YoY %	-79.44%	67.57%	12.12%	-50.75%	-44.17%	-3.23%	-	-
Horiz. %	10.28%	50.00%	29.84%	26.61%	54.03%	96.77%	100.00%	-
P/NAPS	1.24	3.54	6.51	6.95	4.44	6.01	3.53	-14.86%
YoY %	-64.97%	-45.62%	-6.33%	56.53%	-26.12%	70.25%	-	-
Horiz. %	35.13%	100.28%	184.42%	196.88%	125.78%	170.25%	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