[AWANTEC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 107.88%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,197 110,106 85,874 50,529 27,062 111,751 79,123 -52.10%
PBT 9,003 36,636 26,677 16,816 8,092 34,412 23,057 -46.54%
Tax 0 629 210 -140 -70 -801 0 -
NP 9,003 37,265 26,887 16,676 8,022 33,611 23,057 -46.54%
-
NP to SH 9,003 37,265 26,887 16,676 8,022 33,611 23,057 -46.54%
-
Tax Rate 0.00% -1.72% -0.79% 0.83% 0.87% 2.33% 0.00% -
Total Cost 17,194 72,841 58,987 33,853 19,040 78,140 56,066 -54.49%
-
Net Worth 81,225 79,790 75,974 70,157 73,406 62,981 27,571 105.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,503 22,011 154 87 4,395 16,628 3,738 29.38%
Div Payout % 61.12% 59.07% 0.57% 0.53% 54.79% 49.47% 16.21% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 81,225 79,790 75,974 70,157 73,406 62,981 27,571 105.37%
NOSH 220,122 220,112 220,024 220,000 219,780 207,860 93,461 76.92%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 34.37% 33.84% 31.31% 33.00% 29.64% 30.08% 29.14% -
ROE 11.08% 46.70% 35.39% 23.77% 10.93% 53.37% 83.63% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.90 50.02 39.03 22.97 12.31 53.76 84.66 -72.93%
EPS 4.09 16.93 12.22 7.58 3.65 16.17 24.67 -69.78%
DPS 2.50 10.00 0.07 0.04 2.00 8.00 4.00 -26.87%
NAPS 0.369 0.3625 0.3453 0.3189 0.334 0.303 0.295 16.07%
Adjusted Per Share Value based on latest NOSH - 220,203
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.32 13.94 10.87 6.40 3.43 14.15 10.02 -52.08%
EPS 1.14 4.72 3.40 2.11 1.02 4.25 2.92 -46.55%
DPS 0.70 2.79 0.02 0.01 0.56 2.10 0.47 30.38%
NAPS 0.1028 0.101 0.0962 0.0888 0.0929 0.0797 0.0349 105.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.11 1.13 1.26 0.825 0.725 0.52 -
P/RPS 10.34 2.22 2.90 5.49 6.70 1.35 0.61 558.73%
P/EPS 30.07 6.56 9.25 16.62 22.60 4.48 2.11 486.85%
EY 3.33 15.25 10.81 6.02 4.42 22.30 47.44 -82.95%
DY 2.03 9.01 0.06 0.03 2.42 11.03 7.69 -58.81%
P/NAPS 3.33 3.06 3.27 3.95 2.47 2.39 1.76 52.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 15/11/11 -
Price 1.81 1.03 1.22 1.28 0.97 0.885 0.77 -
P/RPS 15.21 2.06 3.13 5.57 7.88 1.65 0.91 552.60%
P/EPS 44.25 6.08 9.98 16.89 26.58 5.47 3.12 484.97%
EY 2.26 16.44 10.02 5.92 3.76 18.27 32.04 -82.90%
DY 1.38 9.71 0.06 0.03 2.06 9.04 5.19 -58.61%
P/NAPS 4.91 2.84 3.53 4.01 2.90 2.92 2.61 52.33%

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