[AWANTEC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.38%
YoY- -41.08%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 150,060 160,120 78,854 88,653 99,280 82,372 119,383 16.51%
PBT 18,200 16,032 20,378 24,734 26,886 25,608 42,193 -42.99%
Tax 0 0 -76 -101 0 0 -109 -
NP 18,200 16,032 20,302 24,633 26,886 25,608 42,084 -42.89%
-
NP to SH 18,200 16,032 20,302 24,633 26,886 25,608 42,092 -42.90%
-
Tax Rate 0.00% 0.00% 0.37% 0.41% 0.00% 0.00% 0.26% -
Total Cost 131,860 144,088 58,552 64,020 72,394 56,764 77,299 42.90%
-
Net Worth 172,013 170,561 169,012 172,062 98,142 96,755 96,989 46.67%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 16,940 14,520 20,279 23,812 23,635 10,999 26,403 -25.67%
Div Payout % 93.08% 90.57% 99.89% 96.67% 87.91% 42.96% 62.73% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 172,013 170,561 169,012 172,062 98,142 96,755 96,989 46.67%
NOSH 484,000 484,000 484,000 484,000 439,313 219,999 220,031 69.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.13% 10.01% 25.75% 27.79% 27.08% 31.09% 35.25% -
ROE 10.58% 9.40% 12.01% 14.32% 27.39% 26.47% 43.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.00 33.08 16.29 18.32 22.60 37.44 54.26 -31.21%
EPS 3.76 3.32 4.19 5.09 6.12 11.64 19.13 -66.29%
DPS 3.50 3.00 4.19 4.92 5.38 5.00 12.00 -56.11%
NAPS 0.3554 0.3524 0.3492 0.3555 0.2234 0.4398 0.4408 -13.40%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.00 20.27 9.98 11.22 12.57 10.43 15.11 16.54%
EPS 2.30 2.03 2.57 3.12 3.40 3.24 5.33 -42.98%
DPS 2.14 1.84 2.57 3.01 2.99 1.39 3.34 -25.73%
NAPS 0.2178 0.2159 0.214 0.2178 0.1242 0.1225 0.1228 46.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 2.60 1.44 1.86 1.90 3.75 2.88 -
P/RPS 8.39 7.86 8.84 10.15 8.41 10.02 5.31 35.77%
P/EPS 69.14 78.49 34.33 36.55 31.05 32.22 15.05 177.12%
EY 1.45 1.27 2.91 2.74 3.22 3.10 6.64 -63.83%
DY 1.35 1.15 2.91 2.65 2.83 1.33 4.17 -52.94%
P/NAPS 7.32 7.38 4.12 5.23 8.50 8.53 6.53 7.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 -
Price 2.16 2.50 2.10 1.58 1.98 1.84 3.29 -
P/RPS 6.97 7.56 12.89 8.63 8.76 4.91 6.06 9.80%
P/EPS 57.44 75.47 50.06 31.04 32.35 15.81 17.20 123.91%
EY 1.74 1.32 2.00 3.22 3.09 6.33 5.81 -55.33%
DY 1.62 1.20 2.00 3.11 2.72 2.72 3.65 -41.90%
P/NAPS 6.08 7.09 6.01 4.44 8.86 4.18 7.46 -12.78%

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
Post a Comment