[AWANTEC] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	152,604	367,317	210,287	222,062	241,856	257,350	291,004	-34.94%
YoY %	-58.45%	74.67%	-5.30%	-8.18%	-6.02%	-11.56%	-	-
Horiz. %	52.44%	126.22%	72.26%	76.31%	83.11%	88.44%	100.00%	-
PBT	-11,460	17,867	17,003	25,545	29,500	40,002	52,356	-
YoY %	-164.14%	5.08%	-33.44%	-13.41%	-26.25%	-23.60%	-	-
Horiz. %	-21.89%	34.13%	32.48%	48.79%	56.35%	76.40%	100.00%	-
Tax	-544	-26,910	-14,816	-17,869	-20,877	-16,742	-16,292	-89.60%
YoY %	97.98%	-81.63%	17.09%	14.41%	-24.70%	-2.76%	-	-
Horiz. %	3.34%	165.17%	90.94%	109.68%	128.14%	102.76%	100.00%	-
NP	-12,004	-9,043	2,186	7,676	8,622	23,260	36,064	-
YoY %	-32.74%	-513.68%	-71.52%	-10.97%	-62.93%	-35.50%	-	-
Horiz. %	-33.29%	-25.07%	6.06%	21.28%	23.91%	64.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,068	-21,271	-3,284	768	289	14,082	26,048	-
YoY %	43.27%	-547.72%	-527.60%	165.74%	-97.95%	-45.94%	-	-
Horiz. %	-46.33%	-81.66%	-12.61%	2.95%	1.11%	54.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	150.61%	87.14%	69.95%	70.77%	41.85%	31.12%	-
YoY %	-	72.84%	24.57%	-1.16%	69.10%	34.48%	-	-
Horiz. %	-	483.97%	280.01%	224.78%	227.41%	134.48%	100.00%	-
Total Cost	164,608	376,360	208,100	214,385	233,233	234,090	254,940	-25.27%
YoY %	-56.26%	80.86%	-2.93%	-8.08%	-0.37%	-8.18%	-	-
Horiz. %	64.57%	147.63%	81.63%	84.09%	91.49%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,754	109,238	154,396	154,129	159,090	166,253	170,513	-27.25%
YoY %	-3.19%	-29.25%	0.17%	-3.12%	-4.31%	-2.50%	-	-
Horiz. %	62.02%	64.06%	90.55%	90.39%	93.30%	97.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	-	3,387	2,903	3,583	4,517	6,775	9,680	-
YoY %	-	16.67%	-18.98%	-20.68%	-33.33%	-30.01%	-	-
Horiz. %	-	34.99%	29.99%	37.01%	46.66%	69.99%	100.00%	-
Div Payout %	-	0.00%	0.00%	466.67%	1,561.29%	48.12%	37.16%	-
YoY %	-	0.00%	0.00%	-70.11%	3,144.58%	29.49%	-	-
Horiz. %	-	0.00%	0.00%	1,255.84%	4,201.53%	129.49%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	105,754	109,238	154,396	154,129	159,090	166,253	170,513	-27.25%
YoY %	-3.19%	-29.25%	0.17%	-3.12%	-4.31%	-2.50%	-	-
Horiz. %	62.02%	64.06%	90.55%	90.39%	93.30%	97.50%	100.00%	-
NOSH	484,000	484,000	484,000	469,333	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	3.13%	-3.03%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	96.97%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	-7.87%	-2.46%	1.04%	3.46%	3.57%	9.04%	12.39%	-
YoY %	-219.92%	-336.54%	-69.94%	-3.08%	-60.51%	-27.04%	-	-
Horiz. %	-63.52%	-19.85%	8.39%	27.93%	28.81%	72.96%	100.00%	-
ROE	-11.41%	-19.47%	-2.13%	0.50%	0.18%	8.47%	15.28%	-
YoY %	41.40%	-814.08%	-526.00%	177.78%	-97.87%	-44.57%	-	-
Horiz. %	-74.67%	-127.42%	-13.94%	3.27%	1.18%	55.43%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	31.53	75.89	43.45	47.31	49.97	53.17	60.12	-34.94%
YoY %	-58.45%	74.66%	-8.16%	-5.32%	-6.02%	-11.56%	-	-
Horiz. %	52.45%	126.23%	72.27%	78.69%	83.12%	88.44%	100.00%	-
EPS	-2.48	-4.39	-0.68	0.16	0.05	2.90	5.40	-
YoY %	43.51%	-545.59%	-525.00%	220.00%	-98.28%	-46.30%	-	-
Horiz. %	-45.93%	-81.30%	-12.59%	2.96%	0.93%	53.70%	100.00%	-
DPS	0.00	0.70	0.60	0.76	0.93	1.40	2.00	-
YoY %	0.00%	16.67%	-21.05%	-18.28%	-33.57%	-30.00%	-	-
Horiz. %	0.00%	35.00%	30.00%	38.00%	46.50%	70.00%	100.00%	-
NAPS	0.2185	0.2257	0.319	0.3284	0.3287	0.3435	0.3523	-27.25%
YoY %	-3.19%	-29.25%	-2.86%	-0.09%	-4.31%	-2.50%	-	-
Horiz. %	62.02%	64.06%	90.55%	93.22%	93.30%	97.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	19.32	46.50	26.62	28.11	30.62	32.58	36.84	-34.94%
YoY %	-58.45%	74.68%	-5.30%	-8.20%	-6.02%	-11.56%	-	-
Horiz. %	52.44%	126.22%	72.26%	76.30%	83.12%	88.44%	100.00%	-
EPS	-1.53	-2.69	-0.42	0.10	0.04	1.78	3.30	-
YoY %	43.12%	-540.48%	-520.00%	150.00%	-97.75%	-46.06%	-	-
Horiz. %	-46.36%	-81.52%	-12.73%	3.03%	1.21%	53.94%	100.00%	-
DPS	0.00	0.43	0.37	0.45	0.57	0.86	1.23	-
YoY %	0.00%	16.22%	-17.78%	-21.05%	-33.72%	-30.08%	-	-
Horiz. %	0.00%	34.96%	30.08%	36.59%	46.34%	69.92%	100.00%	-
NAPS	0.1339	0.1383	0.1954	0.1951	0.2014	0.2105	0.2158	-27.23%
YoY %	-3.18%	-29.22%	0.15%	-3.13%	-4.32%	-2.46%	-	-
Horiz. %	62.05%	64.09%	90.55%	90.41%	93.33%	97.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	0.485	0.41	0.525	0.455	1.04	1.08	1.28	-
P/RPS	1.54	0.54	1.21	0.96	2.08	2.03	2.13	-19.42%
YoY %	185.19%	-55.37%	26.04%	-53.85%	2.46%	-4.69%	-	-
Horiz. %	72.30%	25.35%	56.81%	45.07%	97.65%	95.31%	100.00%	-
P/EPS	-19.45	-9.33	-77.36	278.06	1,739.73	37.12	23.78	-
YoY %	-108.47%	87.94%	-127.82%	-84.02%	4,586.77%	56.10%	-	-
Horiz. %	-81.79%	-39.23%	-325.32%	1,169.30%	7,315.94%	156.10%	100.00%	-
EY	-5.14	-10.72	-1.29	0.36	0.06	2.69	4.20	-
YoY %	52.05%	-731.01%	-458.33%	500.00%	-97.77%	-35.95%	-	-
Horiz. %	-122.38%	-255.24%	-30.71%	8.57%	1.43%	64.05%	100.00%	-
DY	0.00	1.71	1.14	1.68	0.90	1.30	1.56	-
YoY %	0.00%	50.00%	-32.14%	86.67%	-30.77%	-16.67%	-	-
Horiz. %	0.00%	109.62%	73.08%	107.69%	57.69%	83.33%	100.00%	-
P/NAPS	2.22	1.82	1.65	1.39	3.16	3.14	3.63	-27.92%
YoY %	21.98%	10.30%	18.71%	-56.01%	0.64%	-13.50%	-	-
Horiz. %	61.16%	50.14%	45.45%	38.29%	87.05%	86.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	30/08/19	30/05/19	28/02/19	28/11/18	29/08/18	15/05/18	-
Price	0.425	0.43	0.395	0.38	0.56	1.27	1.11	-
P/RPS	1.35	0.57	0.91	0.80	1.12	2.39	1.85	-18.93%
YoY %	136.84%	-37.36%	13.75%	-28.57%	-53.14%	29.19%	-	-
Horiz. %	72.97%	30.81%	49.19%	43.24%	60.54%	129.19%	100.00%	-
P/EPS	-17.05	-9.78	-58.21	232.22	936.78	43.65	20.63	-
YoY %	-74.34%	83.20%	-125.07%	-75.21%	2,046.12%	111.59%	-	-
Horiz. %	-82.65%	-47.41%	-282.16%	1,125.64%	4,540.86%	211.59%	100.00%	-
EY	-5.87	-10.22	-1.72	0.43	0.11	2.29	4.85	-
YoY %	42.56%	-494.19%	-500.00%	290.91%	-95.20%	-52.78%	-	-
Horiz. %	-121.03%	-210.72%	-35.46%	8.87%	2.27%	47.22%	100.00%	-
DY	0.00	1.63	1.52	2.01	1.67	1.10	1.80	-
YoY %	0.00%	7.24%	-24.38%	20.36%	51.82%	-38.89%	-	-
Horiz. %	0.00%	90.56%	84.44%	111.67%	92.78%	61.11%	100.00%	-
P/NAPS	1.95	1.91	1.24	1.16	1.70	3.70	3.15	-27.34%
YoY %	2.09%	54.03%	6.90%	-31.76%	-54.05%	17.46%	-	-
Horiz. %	61.90%	60.63%	39.37%	36.83%	53.97%	117.46%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos