[AWANTEC] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 599.12%
YoY- 238.66%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 47,036 104,909 136,134 147,188 141,984 154,640 127,182 -48.44%
PBT -5,736 9,845 15,528 21,304 832 -15,000 -11,632 -37.55%
Tax -1,000 -496 -2,552 -2,774 -5,484 -1,726 -2,158 -40.08%
NP -6,736 9,349 12,976 18,530 -4,652 -16,726 -13,790 -37.94%
-
NP to SH -6,736 9,878 13,900 19,326 -3,872 -16,408 -13,548 -37.21%
-
Tax Rate - 5.04% 16.43% 13.02% 659.13% - - -
Total Cost 53,772 95,560 123,158 128,658 146,636 171,366 140,973 -47.37%
-
Net Worth 177,316 178,945 179,812 141,124 105,168 96,721 97,719 48.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 177,316 178,945 179,812 141,124 105,168 96,721 97,719 48.71%
NOSH 789,123 789,123 789,118 709,640 532,230 532,230 484,000 38.48%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.32% 8.91% 9.53% 12.59% -3.28% -10.82% -10.84% -
ROE -3.80% 5.52% 7.73% 13.69% -3.68% -16.96% -13.86% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.96 13.30 17.26 23.69 26.68 31.67 26.28 -62.77%
EPS -0.84 1.49 2.15 3.36 -0.72 -3.39 -2.79 -55.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2247 0.2269 0.228 0.2271 0.1976 0.1981 0.2019 7.38%
Adjusted Per Share Value based on latest NOSH - 709,640
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.95 13.28 17.23 18.63 17.98 19.58 16.10 -48.47%
EPS -0.85 1.25 1.76 2.45 -0.49 -2.08 -1.72 -37.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2245 0.2265 0.2276 0.1787 0.1331 0.1224 0.1237 48.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.815 0.80 1.14 0.965 0.565 0.40 0.15 -
P/RPS 13.67 6.01 6.60 4.07 2.12 1.26 0.57 730.02%
P/EPS -95.48 63.87 64.68 31.03 -77.66 -11.90 -5.36 580.88%
EY -1.05 1.57 1.55 3.22 -1.29 -8.40 -18.66 -85.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.53 5.00 4.25 2.86 2.02 0.74 188.42%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 27/05/21 24/02/21 26/11/20 27/08/20 22/05/20 -
Price 0.72 0.785 0.95 1.04 0.47 1.14 0.305 -
P/RPS 12.08 5.90 5.50 4.39 1.76 3.60 1.16 376.19%
P/EPS -84.35 62.67 53.90 33.44 -64.60 -33.92 -10.90 290.74%
EY -1.19 1.60 1.86 2.99 -1.55 -2.95 -9.18 -74.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.46 4.17 4.58 2.38 5.75 1.51 64.91%

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