[AWANTEC] QoQ Annualized Quarter Result on 31-Mar-2018

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	222,062	241,856	257,350	291,004	219,506	196,772	198,210	7.84%
YoY %	-8.18%	-6.02%	-11.56%	32.57%	11.55%	-0.73%	-	-
Horiz. %	112.03%	122.02%	129.84%	146.82%	110.74%	99.27%	100.00%	-
PBT	25,545	29,500	40,002	52,356	37,978	26,076	22,170	9.87%
YoY %	-13.41%	-26.25%	-23.60%	37.86%	45.64%	17.62%	-	-
Horiz. %	115.22%	133.06%	180.43%	236.16%	171.30%	117.62%	100.00%	-
Tax	-17,869	-20,877	-16,742	-16,292	-13,408	-4,452	-3,934	173.51%
YoY %	14.41%	-24.70%	-2.76%	-21.51%	-201.17%	-13.17%	-	-
Horiz. %	454.22%	530.68%	425.57%	414.13%	340.82%	113.17%	100.00%	-
NP	7,676	8,622	23,260	36,064	24,570	21,624	18,236	-43.74%
YoY %	-10.97%	-62.93%	-35.50%	46.78%	13.62%	18.58%	-	-
Horiz. %	42.09%	47.28%	127.55%	197.76%	134.73%	118.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	768	289	14,082	26,048	18,208	18,138	18,066	-87.74%
YoY %	165.74%	-97.95%	-45.94%	43.06%	0.39%	0.40%	-	-
Horiz. %	4.25%	1.60%	77.95%	144.18%	100.79%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.95%	70.77%	41.85%	31.12%	35.30%	17.07%	17.74%	-
YoY %	-1.16%	69.10%	34.48%	-11.84%	106.80%	-3.78%	-	-
Horiz. %	394.31%	398.93%	235.91%	175.42%	198.99%	96.22%	100.00%	-
Total Cost	214,385	233,233	234,090	254,940	194,936	175,148	179,974	12.33%
YoY %	-8.08%	-0.37%	-8.18%	30.78%	11.30%	-2.68%	-	-
Horiz. %	119.12%	129.59%	130.07%	141.65%	108.31%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,129	159,090	166,253	170,513	164,027	165,382	163,108	-3.69%
YoY %	-3.12%	-4.31%	-2.50%	3.95%	-0.82%	1.39%	-	-
Horiz. %	94.50%	97.54%	101.93%	104.54%	100.56%	101.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	3,583	4,517	6,775	9,680	13,310	14,520	16,940	-64.39%
YoY %	-20.68%	-33.33%	-30.01%	-27.27%	-8.33%	-14.29%	-	-
Horiz. %	21.15%	26.66%	39.99%	57.14%	78.57%	85.71%	100.00%	-
Div Payout %	466.67%	1,561.29%	48.12%	37.16%	73.10%	80.05%	93.77%	-
YoY %	-70.11%	3,144.58%	29.49%	-49.17%	-8.68%	-14.63%	-	-
Horiz. %	497.68%	1,665.02%	51.32%	39.63%	77.96%	85.37%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	154,129	159,090	166,253	170,513	164,027	165,382	163,108	-3.69%
YoY %	-3.12%	-4.31%	-2.50%	3.95%	-0.82%	1.39%	-	-
Horiz. %	94.50%	97.54%	101.93%	104.54%	100.56%	101.39%	100.00%	-
NOSH	469,333	484,000	484,000	484,000	484,000	484,000	484,000	-2.02%
YoY %	-3.03%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	96.97%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	3.46%	3.57%	9.04%	12.39%	11.19%	10.99%	9.20%	-
YoY %	-3.08%	-60.51%	-27.04%	10.72%	1.82%	19.46%	-	-
Horiz. %	37.61%	38.80%	98.26%	134.67%	121.63%	119.46%	100.00%	-
ROE	0.50%	0.18%	8.47%	15.28%	11.10%	10.97%	11.08%	-
YoY %	177.78%	-97.87%	-44.57%	37.66%	1.19%	-0.99%	-	-
Horiz. %	4.51%	1.62%	76.44%	137.91%	100.18%	99.01%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	47.31	49.97	53.17	60.12	45.35	40.66	40.95	10.07%
YoY %	-5.32%	-6.02%	-11.56%	32.57%	11.53%	-0.71%	-	-
Horiz. %	115.53%	122.03%	129.84%	146.81%	110.74%	99.29%	100.00%	-
EPS	0.16	0.05	2.90	5.40	3.76	3.75	3.74	-87.69%
YoY %	220.00%	-98.28%	-46.30%	43.62%	0.27%	0.27%	-	-
Horiz. %	4.28%	1.34%	77.54%	144.39%	100.53%	100.27%	100.00%	-
DPS	0.76	0.93	1.40	2.00	2.75	3.00	3.50	-63.77%
YoY %	-18.28%	-33.57%	-30.00%	-27.27%	-8.33%	-14.29%	-	-
Horiz. %	21.71%	26.57%	40.00%	57.14%	78.57%	85.71%	100.00%	-
NAPS	0.3284	0.3287	0.3435	0.3523	0.3389	0.3417	0.337	-1.70%
YoY %	-0.09%	-4.31%	-2.50%	3.95%	-0.82%	1.39%	-	-
Horiz. %	97.45%	97.54%	101.93%	104.54%	100.56%	101.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	29.91	32.57	34.66	39.19	29.56	26.50	26.69	7.86%
YoY %	-8.17%	-6.03%	-11.56%	32.58%	11.55%	-0.71%	-	-
Horiz. %	112.06%	122.03%	129.86%	146.83%	110.75%	99.29%	100.00%	-
EPS	0.10	0.04	1.90	3.51	2.45	2.44	2.43	-88.01%
YoY %	150.00%	-97.89%	-45.87%	43.27%	0.41%	0.41%	-	-
Horiz. %	4.12%	1.65%	78.19%	144.44%	100.82%	100.41%	100.00%	-
DPS	0.48	0.61	0.91	1.30	1.79	1.96	2.28	-64.51%
YoY %	-21.31%	-32.97%	-30.00%	-27.37%	-8.67%	-14.04%	-	-
Horiz. %	21.05%	26.75%	39.91%	57.02%	78.51%	85.96%	100.00%	-
NAPS	0.2076	0.2143	0.2239	0.2296	0.2209	0.2227	0.2197	-3.69%
YoY %	-3.13%	-4.29%	-2.48%	3.94%	-0.81%	1.37%	-	-
Horiz. %	94.49%	97.54%	101.91%	104.51%	100.55%	101.37%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.455	1.04	1.08	1.28	1.52	1.79	2.08	-
P/RPS	0.96	2.08	2.03	2.13	3.35	4.40	5.08	-66.96%
YoY %	-53.85%	2.46%	-4.69%	-36.42%	-23.86%	-13.39%	-	-
Horiz. %	18.90%	40.94%	39.96%	41.93%	65.94%	86.61%	100.00%	-
P/EPS	278.06	1,739.73	37.12	23.78	40.40	47.76	55.72	191.17%
YoY %	-84.02%	4,586.77%	56.10%	-41.14%	-15.41%	-14.29%	-	-
Horiz. %	499.03%	3,122.27%	66.62%	42.68%	72.51%	85.71%	100.00%	-
EY	0.36	0.06	2.69	4.20	2.47	2.09	1.79	-65.57%
YoY %	500.00%	-97.77%	-35.95%	70.04%	18.18%	16.76%	-	-
Horiz. %	20.11%	3.35%	150.28%	234.64%	137.99%	116.76%	100.00%	-
DY	1.68	0.90	1.30	1.56	1.81	1.68	1.68	0.00%
YoY %	86.67%	-30.77%	-16.67%	-13.81%	7.74%	0.00%	-	-
Horiz. %	100.00%	53.57%	77.38%	92.86%	107.74%	100.00%	100.00%	-
P/NAPS	1.39	3.16	3.14	3.63	4.49	5.24	6.17	-62.87%
YoY %	-56.01%	0.64%	-13.50%	-19.15%	-14.31%	-15.07%	-	-
Horiz. %	22.53%	51.22%	50.89%	58.83%	72.77%	84.93%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	28/11/18	29/08/18	15/05/18	27/02/18	23/11/17	24/08/17	-
Price	0.38	0.56	1.27	1.11	1.67	1.21	1.75	-
P/RPS	0.80	1.12	2.39	1.85	3.68	2.98	4.27	-67.15%
YoY %	-28.57%	-53.14%	29.19%	-49.73%	23.49%	-30.21%	-	-
Horiz. %	18.74%	26.23%	55.97%	43.33%	86.18%	69.79%	100.00%	-
P/EPS	232.22	936.78	43.65	20.63	44.39	32.29	46.88	189.74%
YoY %	-75.21%	2,046.12%	111.59%	-53.53%	37.47%	-31.12%	-	-
Horiz. %	495.35%	1,998.25%	93.11%	44.01%	94.69%	68.88%	100.00%	-
EY	0.43	0.11	2.29	4.85	2.25	3.10	2.13	-65.48%
YoY %	290.91%	-95.20%	-52.78%	115.56%	-27.42%	45.54%	-	-
Horiz. %	20.19%	5.16%	107.51%	227.70%	105.63%	145.54%	100.00%	-
DY	2.01	1.67	1.10	1.80	1.65	2.48	2.00	0.33%
YoY %	20.36%	51.82%	-38.89%	9.09%	-33.47%	24.00%	-	-
Horiz. %	100.50%	83.50%	55.00%	90.00%	82.50%	124.00%	100.00%	-
P/NAPS	1.16	1.70	3.70	3.15	4.93	3.54	5.19	-63.07%
YoY %	-31.76%	-54.05%	17.46%	-36.11%	39.27%	-31.79%	-	-
Horiz. %	22.35%	32.76%	71.29%	60.69%	94.99%	68.21%	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